0.648
RevenueR B
0.783
0.808
0.861
0.905
0.947
0.988
1.032
1.074
1.146
1.195
0.672
4.77%
4.74%
39
24.34
Revenue growth%
16.20
16.58
15.26
13.55
15.42
14.87
15.29
14.49
11.62
13.71
22.22
14.49
15.07
5
24.29
Gross margin%
22.03
21.03
19.52
21.00
22.11
21.04
20.48
22.05
23.14
20.61
14.34
21.04
21.04
75
15.56
Operating margin%
19.05
19.86
21.77
19.25
20.84
19.86
17.33
16.33
18.86
16.46
22.09
17.33
19.15
16
17.53
Net margin%
7.85
6.24
4.48
5.10
2.14
0.40
0.40
0.40
0.40
0.83
11.04
0.40
1.49
83
13.56
P/E ratio (avg)x
22.78
24.71
24.92
24.99
28.23
31.53
33.38
34.42
38.52
40.36
32.70
34.42
29.88
62
29.82
EV/EBITx
34.93
39.34
39.60
41.81
39.94
39.00
35.40
36.66
41.89
40.61
33.27
39.00
39.47
6
5.87
FCF yield (avg)%
9.45
10.69
10.47
12.36
12.15
9.62
12.49
10.99
9.37
7.04
6.49
9.62
10.58
5
24.27
FCF margin%
1.58
3.56
1.95
3.08
1.02
0.40
3.08
1.88
2.72
4.74
21.61
2.72
2.33
25
0.447
FCF / Net incomex
0.441
0.475
0.459
0.412
0.452
0.496
0.443
0.428
0.391
0.416
0.792
0.428
0.442
13
22.17
ROIC%
14.23
12.01
13.43
16.40
18.27
15.33
15.05
17.28
17.20
19.04
22.95
17.20
15.86
76
29.68
Return on equity%
1.97
4.91
7.16
4.76
4.15
6.80
4.60
7.28
8.78
10.52
29.03
7.28
5.85
72
21.71
Return on assets%
10.71
9.36
9.86
10.92
12.14
13.73
13.20
15.68
15.73
16.78
11.08
15.68
12.67
78
2.73
EPSR
8.05
8.86
9.17
8.96
8.97
9.21
9.09
10.24
11.10
12.11
2.97
6.19%
4.43%
—
5.48
EPS growth%
9.78
8.56
5.63
2.84
0.40
0.40
1.49
0.40
1.66
3.49
3.53
1.49
2.25
33
1.45
Bookvalue per shR
5.11
4.70
4.42
4.08
4.20
4.06
4.09
4.37
4.10
4.32
2.35
0.58%
(1.56%)
—
6.85
FCF per shareR
2.93
2.58
2.46
2.31
2.47
2.44
2.48
2.17
2.33
2.40
4.78
(0.57%)
(1.03%)
—
5.70
Dividend per shR
6.96
7.02
8.01
8.78
10.60
12.66
12.98
14.67
16.54
19.23
7.23
12.65%
11.05%
—
19.25
Div yield (avg)%
33.08
33.96
34.33
36.84
37.16
36.04
37.46
35.79
35.88
38.39
10.52
36.04
35.96
86
19.01
Payout ratio%
25.31
22.88
23.83
24.97
27.01
25.28
24.92
27.32
30.03
27.54
21.55
27.32
25.30
57
82.13
Shares (diluted)M
109.8
105.6
93.80
94.66
96.71
88.97
93.30
86.92
91.04
95.92
79.40
(0.16%)
(0.33%)
29
27.48
Buyback yield%
23.55
24.97
26.58
23.80
23.01
22.60
21.79
21.95
24.06
25.46
15.61
22.60
23.68
69
1.457
D/E ratiox
1.780
1.761
1.721
1.849
1.756
1.756
1.674
1.747
1.795
1.653
1.439
1.747
1.756
57
816.4
Enterprise valueR M
491.1
514.9
601.0
633.8
701.1
672.0
730.7
833.3
959.1
962.3
140.8
6.54%
7.34%
90
356.3
LT debtR M
333.8
341.1
334.7
330.7
371.0
428.8
480.1
461.4
487.0
523.2
747.7
7.12%
4.50%
77
Revenue
R 1.195B
4.74%
1.00×
Cost of revenue
R 642.0M
4.76%
1.00×
Operating expenses
R 210.7M
4.14%
0.94×
Goodwill & intangibles
19.25%