209.0
RevenueR M
287.2
309.8
335.5
363.4
387.9
414.1
445.9
474.2
501.3
219.9
229.3
6.64%
7.03%
78
28.47
Revenue growth%
22.36
21.36
23.06
21.23
22.72
24.25
26.08
24.48
22.79
24.52
23.87
24.25
22.76
27
6.48
Gross margin%
28.46
25.58
27.52
27.26
25.15
24.42
22.84
22.33
25.22
2.43
23.75
24.42
25.40
52
3.29
Operating margin%
10.12
9.39
10.53
9.01
11.12
9.15
8.44
11.01
10.24
17.64
23.66
10.24
10.18
30
21.09
Net margin%
5.36
6.15
4.52
3.59
3.82
2.85
0.40
0.40
1.35
21.71
26.96
1.35
3.70
45
33.89
P/E ratio (avg)x
26.70
24.58
21.82
21.48
23.14
20.17
19.76
20.72
20.66
33.11
12.60
20.66
21.65
81
36.29
EV/EBITx
20.00
20.94
21.41
20.30
20.90
18.94
18.94
19.88
19.20
37.74
33.81
19.20
20.15
22
5.46
FCF yield (avg)%
0.47
0.66
0.40
0.40
0.40
1.84
0.40
1.13
2.19
17.38
9.20
1.13
0.56
92
5.84
FCF margin%
15.71
13.01
11.74
12.54
11.68
10.50
8.48
9.45
9.54
15.30
2.01
9.54
11.71
14
1.757
FCF / Net incomex
2.363
2.190
1.969
2.005
1.918
1.799
1.784
1.754
1.699
0.731
1.646
1.784
1.943
92
4.10
ROIC%
21.62
24.61
26.40
28.35
25.94
24.04
26.47
26.79
28.89
4.34
28.69
26.47
26.17
68
6.80
Return on equity%
1.85
0.40
0.40
1.65
2.28
1.94
1.72
0.40
0.75
10.62
25.17
1.72
1.20
6
17.91
Return on assets%
31.96
32.95
34.30
33.50
31.62
28.81
27.43
27.45
25.96
18.89
9.56
27.45
31.79
94
0.13
EPSR
0.19
0.21
0.24
0.27
0.27
0.25
0.25
0.24
0.24
0.13
0.15
(2.16%)
4.50%
—
26.93
EPS growth%
20.24
17.74
17.33
20.14
22.02
19.92
17.59
16.15
17.73
4.49
24.85
17.73
17.98
11
0.08
Bookvalue per shR
0.21
0.20
0.23
0.24
0.26
0.24
0.26
0.29
0.33
0.12
0.10
6.19%
5.56%
—
0.15
FCF per shareR
0.15
0.15
0.15
0.13
0.14
0.14
0.16
0.16
0.17
0.05
0.04
4.33%
0.37%
—
0.08
Dividend per shR
0.28
0.31
0.37
0.38
0.38
0.40
0.48
0.53
0.54
0.17
0.18
7.61%
8.39%
—
28.69
Div yield (avg)%
20.90
18.27
16.55
16.91
16.29
18.11
17.84
20.35
18.77
11.27
26.88
18.11
18.19
38
9.98
Payout ratio%
18.96
20.12
20.09
19.06
21.14
20.41
19.68
20.70
17.83
5.50
17.36
20.41
20.11
59
1.389
Shares (diluted)B
2.171
2.227
2.217
2.620
2.684
2.824
3.020
3.104
3.332
1.385
1.437
4.92%
5.94%
74
4.31
Buyback yield%
13.86
11.56
12.08
13.58
15.36
12.51
11.18
9.43
7.98
25.40
15.49
11.18
12.30
88
0.520
D/E ratiox
1.246
1.319
1.278
1.158
1.055
1.035
1.024
1.063
1.012
0.106
1.028
1.035
1.097
72
438.3
Enterprise valueR M
350.0
360.4
376.1
451.9
452.4
506.8
574.3
648.6
693.6
193.9
53.23
8.95%
8.84%
59
460.6
LT debtR M
408.6
477.1
451.7
472.5
475.0
478.4
546.7
544.8
550.4
127.0
410.1
3.10%
4.43%
31
Revenue
R 501.3M
7.03%
1.00×
Cost of revenue
R 268.8M
6.89%
0.99×
Operating expenses
R 124.8M
7.54%
1.05×
Property and equipment
17.44%
Spread over hurdle
33.51%