7.050
RevenueR M
23.06
25.03
26.71
29.73
32.89
36.02
39.83
43.12
47.86
52.75
7.443
9.91%
9.67%
94
26.25
Revenue growth%
4.78
6.90
7.29
4.76
6.48
8.48
6.76
6.96
9.60
11.84
8.20
8.48
6.93
85
15.63
Gross margin%
17.73
15.22
12.96
12.82
12.22
12.94
10.83
11.75
13.17
12.35
16.02
12.35
12.88
11
14.59
Operating margin%
13.20
14.27
14.34
13.11
13.80
11.76
10.95
12.23
13.93
16.22
3.54
12.23
13.50
51
16.36
Net margin%
11.55
10.80
13.11
13.81
16.11
13.51
13.21
14.24
16.96
14.63
2.33
14.24
13.66
42
25.89
P/E ratio (avg)x
24.28
27.50
27.79
27.39
30.53
30.63
33.35
37.26
35.56
33.89
13.85
33.89
30.58
19
25.54
EV/EBITx
37.94
38.70
37.75
34.82
34.63
33.70
31.21
30.76
34.94
32.27
22.02
32.27
34.72
75
25.47
FCF yield (avg)%
9.83
11.63
11.11
13.74
12.12
12.93
13.99
14.32
14.45
17.02
10.76
14.32
13.34
15
4.19
FCF margin%
0.45
0.40
1.78
2.27
3.57
2.97
3.34
6.16
9.01
11.92
27.54
6.16
3.16
34
0.173
FCF / Net incomex
1.777
1.804
1.784
1.736
1.850
1.837
1.842
2.133
2.397
2.347
0.419
2.133
1.840
83
27.76
ROIC%
12.78
12.94
11.19
9.03
11.98
12.72
14.43
11.69
11.02
10.04
6.06
11.69
11.83
65
28.26
Return on equity%
27.27
28.68
26.79
26.35
29.22
29.64
29.17
30.69
32.35
32.78
7.30
30.69
29.20
6
29.30
Return on assets%
30.08
30.38
31.64
29.24
29.31
28.30
27.94
30.43
29.85
31.60
19.56
29.85
29.96
26
0.28
EPSR
0.10
0.09
0.09
0.08
0.07
0.07
0.07
0.08
0.08
0.09
0.30
4.38%
(1.62%)
—
16.27
EPS growth%
11.85
13.72
13.73
16.35
16.61
13.86
13.79
11.71
8.77
11.56
8.00
11.71
13.73
52
0.07
Bookvalue per shR
0.13
0.13
0.12
0.13
0.13
0.13
0.15
0.17
0.17
0.19
0.06
8.00%
3.32%
—
0.24
FCF per shareR
0.07
0.08
0.08
0.09
0.11
0.12
0.14
0.14
0.14
0.16
0.04
8.10%
9.01%
—
0.09
Dividend per shR
0.13
0.13
0.15
0.14
0.14
0.13
0.13
0.15
0.14
0.16
0.19
2.36%
3.94%
—
20.96
Div yield (avg)%
12.40
12.71
12.92
15.23
13.31
11.84
12.51
11.01
13.56
13.63
27.17
12.51
12.82
18
23.49
Payout ratio%
0.40
1.39
0.53
2.83
5.67
6.52
7.56
9.67
10.30
11.90
23.66
9.67
6.10
54
73.73
Shares (diluted)M
99.13
97.57
112.4
114.9
129.8
147.9
149.5
155.3
168.3
159.8
69.47
4.24%
5.99%
93
13.19
Buyback yield%
10.51
12.12
11.19
13.46
11.80
14.69
13.78
13.57
13.43
14.82
25.35
13.78
13.44
58
1.716
D/E ratiox
1.019
1.001
1.008
0.869
0.753
0.711
0.620
0.601
0.516
0.507
1.542
0.601
0.732
47
4.350
Enterprise valueR M
19.69
20.34
18.94
17.35
16.33
14.97
15.98
14.55
15.79
15.93
33.38
(0.50%)
(1.51%)
45
38.80
LT debtR M
15.30
16.58
19.28
21.14
24.59
24.57
27.67
31.05
30.09
30.65
15.12
4.50%
6.63%
76
Revenue
R 52.75M
9.67%
1.00×
Cost of revenue
R 24.33M
10.27%
1.06×
Operating expenses
R 12.59M
8.92%
0.93×
Property and equipment
18.12%
Spread over hurdle
32.82%