202.9
RevenueR M
91.93
97.16
102.3
109.2
116.1
124.6
132.2
144.8
158.7
168.9
217.9
7.79%
7.00%
73
11.70
Revenue growth%
16.12
13.80
14.58
14.31
17.14
18.95
20.05
19.60
18.46
20.88
17.77
19.60
17.80
55
13.96
Gross margin%
25.67
24.94
23.64
24.52
26.18
23.31
23.18
22.93
23.77
25.72
26.63
23.31
24.15
12
7.10
Operating margin%
26.12
27.24
25.88
24.31
25.50
23.56
25.95
26.80
25.92
24.92
17.02
25.92
25.90
53
28.48
Net margin%
19.14
20.40
21.04
19.85
22.51
22.39
24.63
25.74
28.14
25.67
8.04
25.67
22.45
91
10.37
P/E ratio (avg)x
32.93
31.66
33.09
36.09
38.15
38.39
41.66
46.84
44.22
48.72
33.03
44.22
38.27
10
8.832
EV/EBITx
20.13
20.85
21.66
19.63
22.40
21.01
20.57
22.74
24.77
23.19
15.84
22.74
21.33
60
29.96
FCF yield (avg)%
3.67
2.30
0.87
0.40
0.44
2.91
0.93
0.40
0.40
3.06
18.14
0.93
0.90
34
13.05
FCF margin%
11.38
12.50
12.38
14.07
13.66
12.01
9.27
9.95
11.83
10.89
9.91
10.89
11.92
26
0.540
FCF / Net incomex
0.856
0.799
0.723
0.783
0.680
0.613
0.611
0.588
0.617
0.632
1.175
0.613
0.656
88
10.33
ROIC%
20.08
21.43
22.98
20.76
19.91
17.08
14.66
14.07
16.02
16.14
12.40
16.02
18.49
31
4.18
Return on equity%
17.18
18.95
18.86
21.37
19.59
18.14
20.97
22.90
20.34
20.10
9.06
20.34
19.84
82
19.69
Return on assets%
13.37
11.98
9.34
10.50
8.86
11.14
13.86
13.12
11.62
11.90
25.68
11.90
11.76
42
0.56
EPSR
0.63
0.68
0.72
0.85
0.94
1.10
1.18
1.35
1.43
1.44
0.62
8.92%
8.91%
—
26.21
EPS growth%
4.88
4.13
2.05
2.96
0.56
1.42
2.21
4.08
6.11
4.07
6.07
4.07
3.51
54
0.69
Bookvalue per shR
0.35
0.37
0.39
0.44
0.47
0.52
0.54
0.60
0.67
0.66
0.68
6.93%
5.78%
—
0.25
FCF per shareR
0.38
0.37
0.43
0.48
0.53
0.59
0.66
0.79
0.78
0.77
0.80
7.71%
7.54%
—
0.66
Dividend per shR
0.16
0.16
0.16
0.15
0.14
0.14
0.12
0.12
0.12
0.11
0.60
(4.94%)
(3.73%)
—
28.54
Div yield (avg)%
32.44
32.17
31.13
31.27
30.94
28.02
26.31
23.40
21.95
22.03
6.43
23.40
29.48
32
12.32
Payout ratio%
18.57
16.58
19.22
18.11
18.16
15.62
17.27
15.18
16.98
14.81
27.92
15.62
17.12
60
166.9
Shares (diluted)M
202.1
208.7
198.0
199.1
222.7
241.3
250.5
275.4
306.5
341.3
168.8
8.92%
6.22%
70
10.62
Buyback yield%
22.69
20.49
21.31
18.92
21.31
22.02
20.49
20.66
22.06
23.36
18.66
22.02
21.31
36
0.130
D/E ratiox
0.266
0.268
0.289
0.281
0.275
0.243
0.239
0.206
0.192
0.192
0.820
0.206
0.255
28
108.8
Enterprise valueR M
90.73
96.27
101.2
104.8
108.2
110.6
117.0
104.2
95.15
89.21
80.25
(3.79%)
(1.23%)
84
159.0
LT debtR M
238.2
262.6
286.3
283.4
342.8
380.8
410.0
466.2
527.7
591.6
99.30
11.53%
9.42%
19
Revenue
R 168.9M
7.00%
1.00×
Cost of revenue
R 86.61M
6.52%
0.96×
Operating expenses
R 33.25M
7.78%
1.08×
Cash and investments
18.90%
Goodwill & intangibles
15.24%