313.5
RevenueR M
483.9
516.0
567.1
611.0
668.6
724.9
774.8
846.3
897.1
344.5
362.9
7.98%
8.04%
69
26.59
Revenue growth%
7.05
7.08
5.91
5.64
5.71
5.61
2.93
1.76
3.05
27.73
24.19
3.05
5.67
62
29.43
Gross margin%
24.89
22.11
20.62
17.70
17.14
15.64
14.24
11.75
14.69
29.51
4.31
14.69
17.42
74
17.85
Operating margin%
12.49
14.81
12.61
12.21
10.03
9.58
10.18
8.22
9.42
26.27
29.96
9.58
10.67
52
10.73
Net margin%
16.20
16.85
16.78
18.03
16.95
17.50
18.72
16.78
19.51
21.80
11.98
17.50
16.90
88
18.55
P/E ratio (avg)x
22.05
21.58
21.90
22.96
20.85
18.66
19.89
20.40
20.55
6.919
24.70
20.40
21.22
56
7.269
EV/EBITx
10.35
9.659
9.199
10.32
9.713
9.711
10.41
10.08
9.126
19.92
12.79
9.713
9.895
53
15.99
FCF yield (avg)%
0.40
0.40
0.40
1.78
1.41
0.49
0.92
1.72
4.20
21.99
15.58
1.41
1.17
77
15.90
FCF margin%
15.12
14.52
13.36
14.34
13.06
12.65
11.05
9.81
6.84
7.76
16.27
11.05
12.85
51
0.657
FCF / Net incomex
2.044
2.062
2.462
2.665
2.743
3.003
3.564
3.598
3.669
1.269
0.701
3.564
2.704
17
6.23
ROIC%
6.05
4.03
5.85
3.30
3.49
0.68
0.40
0.40
1.30
4.68
11.67
0.68
3.40
23
26.20
Return on equity%
30.86
31.07
28.76
28.00
30.55
29.31
28.73
27.35
27.76
3.04
11.88
28.73
28.75
69
19.34
Return on assets%
4.39
5.87
5.14
5.99
8.43
9.30
8.22
5.35
5.67
19.85
9.10
8.22
5.77
63
0.47
EPSR
1.53
1.59
1.55
1.44
1.39
1.36
1.53
1.63
1.58
0.50
0.54
1.86%
1.88%
—
2.55
EPS growth%
28.09
28.65
31.39
31.79
31.84
34.06
33.41
35.33
36.88
23.16
3.34
34.06
31.81
42
1.37
Bookvalue per shR
0.76
0.73
0.69
0.72
0.75
0.76
0.74
0.68
0.66
0.65
2.13
(1.73%)
(1.08%)
—
1.16
FCF per shareR
0.81
0.82
0.81
0.74
0.68
0.65
0.71
0.63
0.60
0.68
1.79
(4.21%)
(3.97%)
—
1.14
Dividend per shR
0.30
0.27
0.27
0.27
0.29
0.27
0.26
0.25
0.25
1.84
0.67
(1.60%)
(1.62%)
—
14.98
Div yield (avg)%
6.47
7.58
7.08
6.38
4.42
5.19
3.88
4.64
1.72
27.82
16.96
4.42
5.64
33
17.26
Payout ratio%
18.87
21.61
21.65
20.56
22.86
21.53
19.76
19.00
19.37
16.96
21.37
19.76
20.16
95
272.4
Shares (diluted)M
227.8
233.9
230.4
195.9
167.7
141.3
136.3
124.3
130.5
269.1
268.5
(7.80%)
(5.35%)
74
17.96
Buyback yield%
10.77
10.55
12.23
11.67
12.21
12.04
9.13
8.24
9.69
4.75
13.29
9.69
10.96
41
1.230
D/E ratiox
0.612
0.598
0.571
0.645
0.726
0.664
0.706
0.756
0.688
0.659
1.756
0.706
0.654
79
0.842
Enterprise valueR B
1.240
1.402
1.504
1.746
2.002
2.192
2.203
2.556
2.751
0.064
0.434
9.52%
9.02%
52
435.3
LT debtR M
182.3
197.5
181.2
169.3
150.0
139.0
145.0
132.8
133.0
173.6
628.9
(4.72%)
(4.08%)
64
Revenue
R 897.1M
8.04%
1.00×
Cost of revenue
R 608.7M
7.94%
0.99×
Operating expenses
R 182.0M
8.05%
1.00×
Cash and investments
18.75%
Goodwill & intangibles
15.86%
Property and equipment
14.76%
Spread over hurdle
(2.55%)