153.7
RevenueR M
196.3
215.0
227.9
248.6
262.6
277.1
298.0
322.1
342.3
366.8
165.0
6.91%
7.15%
46
17.59
Revenue growth%
6.84
9.08
6.26
8.55
11.19
10.20
9.09
6.64
9.15
9.88
10.49
9.15
9.09
35
14.10
Gross margin%
16.69
13.71
12.46
13.32
11.69
10.85
10.98
13.24
12.83
10.80
6.57
10.98
12.64
42
8.75
Operating margin%
12.25
12.49
15.20
13.13
14.99
14.86
15.35
15.38
12.98
11.09
17.53
14.86
14.00
66
18.60
Net margin%
31.99
32.05
32.32
30.15
27.48
25.11
26.63
25.36
26.78
27.27
13.36
26.63
27.38
10
10.50
P/E ratio (avg)x
19.26
22.10
25.64
28.03
27.53
29.34
33.36
32.20
33.69
35.45
9.251
33.36
28.68
31
20.43
EV/EBITx
24.86
24.72
29.49
30.92
36.75
35.33
37.02
39.38
43.35
44.56
29.33
39.38
36.04
66
26.71
FCF yield (avg)%
13.26
16.23
14.11
15.74
17.42
14.88
15.08
12.33
14.55
13.68
7.95
14.55
14.71
18
13.97
FCF margin%
19.88
17.06
17.34
19.82
21.79
20.40
22.82
22.08
23.18
21.86
20.53
22.08
21.09
17
0.722
FCF / Net incomex
1.630
1.928
1.935
2.120
2.236
2.179
2.439
2.831
3.160
3.707
0.555
2.831
2.207
55
8.58
ROIC%
11.91
13.94
16.07
18.56
19.11
17.68
14.74
12.44
13.87
16.44
5.52
14.74
15.40
74
15.80
Return on equity%
23.72
25.56
23.75
24.98
22.84
22.01
19.37
18.19
16.10
18.87
12.68
18.87
22.42
65
6.90
Return on assets%
24.73
23.38
22.39
24.84
22.91
22.80
24.13
24.71
23.19
23.81
21.72
23.81
23.59
27
0.69
EPSR
0.70
0.72
0.71
0.81
0.86
0.81
0.90
0.83
0.79
0.86
0.76
0.07%
3.45%
—
29.14
EPS growth%
24.45
23.04
20.72
20.40
20.43
17.64
16.13
15.88
14.80
15.30
28.14
15.88
19.02
91
0.84
Bookvalue per shR
0.49
0.45
0.46
0.48
0.54
0.56
0.61
0.58
0.55
0.56
0.57
0.79%
1.94%
—
0.89
FCF per shareR
0.89
0.80
0.86
0.79
0.74
0.74
0.81
0.78
0.73
0.68
0.98
(1.79%)
(2.54%)
—
1.33
Dividend per shR
1.56
1.72
1.68
1.84
1.78
1.99
2.20
2.45
2.71
2.51
0.53
7.10%
5.45%
—
25.34
Div yield (avg)%
12.88
14.96
13.19
12.14
14.31
14.97
15.52
18.24
17.28
17.35
26.25
17.28
14.97
25
28.48
Payout ratio%
17.76
15.15
14.94
14.10
11.58
11.23
11.75
12.29
9.78
8.20
11.86
11.23
12.02
21
129.4
Shares (diluted)M
195.2
221.8
247.6
260.1
255.8
298.7
294.2
330.6
342.6
374.2
125.9
7.91%
8.10%
37
20.16
Buyback yield%
8.29
7.54
10.24
9.42
6.92
8.01
9.04
9.54
11.75
9.58
16.66
9.54
9.23
83
0.745
D/E ratiox
1.706
1.959
2.077
2.067
2.113
2.322
2.541
2.855
2.976
3.265
0.126
2.855
2.218
11
62.20
Enterprise valueR M
70.66
70.41
75.66
74.38
85.99
99.74
114.1
132.5
131.4
128.7
17.45
8.40%
6.36%
11
63.43
LT debtR M
147.9
131.7
127.0
129.0
124.6
117.3
113.7
99.75
101.6
103.9
201.9
(3.57%)
(2.71%)
46
Revenue
R 366.8M
7.15%
1.00×
Cost of revenue
R 256.8M
7.15%
1.00×
Operating expenses
R 75.28M
7.09%
0.99×
Cash and investments
19.93%
Property and equipment
17.54%