56.84
RevenueR M
55.72
59.31
64.95
69.75
75.55
81.02
84.84
90.71
94.99
101.3
62.41
6.05%
6.74%
52
20.55
Revenue growth%
5.41
2.79
1.73
1.00
2.15
0.40
0.40
2.64
0.46
0.40
10.28
0.40
1.36
66
15.02
Gross margin%
20.75
19.44
17.51
16.98
18.76
21.01
23.62
21.11
19.51
20.78
5.52
21.01
20.13
43
17.55
Operating margin%
1.71
0.40
0.40
0.40
0.40
0.40
2.19
1.65
2.27
1.36
15.65
1.65
0.88
6
20.25
Net margin%
37.25
37.68
38.21
39.07
40.63
38.11
36.24
38.03
38.77
37.35
8.38
38.03
38.07
82
30.96
P/E ratio (avg)x
20.42
21.98
22.03
21.49
21.43
20.60
19.38
18.00
17.01
18.19
14.96
18.19
20.51
9
29.08
EV/EBITx
23.62
20.59
20.44
18.75
17.31
16.98
15.06
15.38
13.63
11.92
7.239
15.06
17.15
78
24.68
FCF yield (avg)%
10.98
9.86
11.32
14.31
16.15
18.12
16.57
18.06
17.89
16.16
12.98
17.89
16.15
14
3.33
FCF margin%
3.62
5.07
5.86
8.04
9.29
8.91
7.32
6.66
4.75
5.14
23.66
6.66
6.26
79
0.818
FCF / Net incomex
2.176
2.483
2.555
2.629
2.949
3.310
3.047
3.337
3.836
3.871
1.286
3.337
2.998
26
29.20
ROIC%
9.68
8.23
6.05
8.77
8.44
7.60
5.38
3.47
3.01
3.96
15.84
3.96
6.83
18
9.86
Return on equity%
2.93
2.62
4.64
3.16
2.04
2.42
3.27
2.30
0.40
0.40
24.90
2.30
2.52
70
11.40
Return on assets%
11.34
13.89
14.92
15.55
15.94
14.51
16.37
16.53
18.00
15.49
15.07
16.37
15.52
44
0.16
EPSR
0.13
0.12
0.11
0.11
0.09
0.10
0.11
0.10
0.11
0.11
0.18
4.11%
(1.96%)
—
22.62
EPS growth%
6.66
9.42
8.02
10.63
12.60
14.36
12.82
13.79
11.78
14.16
11.91
13.79
12.19
29
0.20
Bookvalue per shR
0.12
0.12
0.12
0.12
0.11
0.12
0.12
0.11
0.10
0.10
0.11
(1.98%)
(1.75%)
—
0.17
FCF per shareR
0.11
0.11
0.11
0.12
0.12
0.11
0.12
0.13
0.15
0.18
0.21
8.79%
5.61%
—
0.22
Dividend per shR
0.06
0.06
0.06
0.06
0.06
0.06
0.06
0.06
0.06
0.06
0.20
(2.47%)
(0.76%)
—
4.36
Div yield (avg)%
11.52
9.00
8.57
10.89
8.93
10.65
10.01
9.94
11.61
12.21
18.53
10.65
10.33
43
14.14
Payout ratio%
29.00
31.12
31.38
32.06
30.33
27.67
27.22
27.16
24.64
25.97
23.70
27.16
28.33
55
228.6
Shares (diluted)M
266.7
267.7
261.0
297.3
291.1
270.6
253.1
243.7
226.4
247.7
230.0
(3.17%)
0.21%
54
5.83
Buyback yield%
19.19
17.68
16.86
15.20
13.64
12.69
13.71
15.13
13.27
12.39
9.30
13.27
14.42
17
1.393
D/E ratiox
1.271
1.432
1.288
1.246
1.288
1.178
1.178
1.205
1.349
1.412
1.146
1.205
1.280
48
15.32
Enterprise valueR M
106.2
114.8
116.1
129.3
152.1
166.5
175.8
211.4
246.9
267.5
7.566
11.95%
11.68%
33
89.95
LT debtR M
100.5
111.7
115.7
125.4
133.4
126.7
141.3
159.7
150.0
162.4
65.97
4.02%
4.20%
46
Revenue
R 101.3M
6.74%
1.00×
Cost of revenue
R 62.73M
6.80%
1.01×
Operating expenses
R 18.53M
6.69%
1.00×
Cash and investments
16.78%
Spread over hurdle
(6.52%)