0.984
RevenueR B
1.033
1.058
1.085
1.080
1.116
1.153
1.188
1.221
1.211
1.035
1.173
2.32%
1.85%
77
9.04
Revenue growth%
19.75
17.83
16.82
19.15
19.16
20.45
19.61
17.27
16.92
24.23
25.11
19.16
19.03
93
14.31
Gross margin%
6.56
6.55
8.41
10.80
9.53
8.83
10.14
11.69
14.50
28.64
26.86
10.14
9.18
28
8.59
Operating margin%
8.54
7.38
5.83
4.22
2.79
2.50
2.32
5.12
2.86
8.28
23.44
2.79
4.67
15
21.88
Net margin%
25.72
25.88
24.19
25.46
22.78
25.28
22.70
20.69
19.07
26.91
21.91
22.70
23.52
11
35.91
P/E ratio (avg)x
23.75
25.34
28.13
28.56
29.22
33.85
37.63
40.85
49.50
27.24
24.34
37.63
28.89
34
27.56
EV/EBITx
27.87
24.51
26.60
25.05
26.97
26.69
27.09
23.72
24.45
33.51
14.50
26.69
26.65
84
27.38
FCF yield (avg)%
24.35
23.67
22.52
24.29
25.10
27.82
29.62
29.26
29.46
27.96
10.90
29.26
25.45
53
10.54
FCF margin%
10.28
11.42
12.15
11.02
9.57
11.33
9.87
11.74
12.26
19.57
8.18
11.33
11.18
44
1.067
FCF / Net incomex
0.267
0.278
0.290
0.303
0.288
0.251
0.261
0.259
0.235
1.281
0.261
0.259
0.273
20
18.16
ROIC%
26.87
25.26
23.93
25.69
25.77
25.77
28.48
30.36
31.93
24.02
11.28
28.48
26.24
85
19.57
Return on equity%
25.11
25.38
27.64
28.24
25.34
26.18
27.52
25.77
23.32
4.13
23.98
25.77
25.58
95
2.79
Return on assets%
12.54
11.40
8.81
6.09
7.73
9.08
10.39
10.54
9.39
23.99
29.86
9.39
9.89
9
5.17
EPSR
5.69
6.53
7.29
7.48
8.39
9.19
10.71
11.26
11.84
5.64
6.21
9.61%
9.80%
—
4.55
EPS growth%
5.42
3.40
2.02
2.03
1.15
0.40
0.40
0.72
0.40
29.30
14.57
0.40
1.58
17
5.28
Bookvalue per shR
1.67
1.89
2.08
2.33
2.32
2.46
2.43
2.79
2.80
6.88
7.43
3.70%
5.71%
—
2.41
FCF per shareR
9.62
11.11
10.35
10.99
10.47
10.05
10.29
10.45
10.80
6.18
6.92
(0.35%)
2.19%
—
6.22
Dividend per shR
6.26
7.07
7.51
7.52
8.71
9.45
10.43
10.58
10.18
5.90
4.02
6.24%
5.50%
—
22.65
Div yield (avg)%
25.57
26.92
28.98
26.72
24.86
23.16
20.25
21.92
20.18
26.96
13.54
21.92
24.52
49
8.26
Payout ratio%
27.12
29.49
27.04
28.41
26.44
23.78
25.42
22.97
21.71
15.80
22.53
23.78
26.74
65
153.4
Shares (diluted)M
150.4
164.3
149.1
153.3
154.6
138.0
141.4
131.8
139.3
153.3
154.2
(1.90%)
(0.66%)
41
12.47
Buyback yield%
25.46
27.59
24.99
23.28
21.18
20.84
21.66
19.61
21.78
5.89
20.43
21.18
22.19
55
0.657
D/E ratiox
2.174
2.474
2.597
2.975
3.052
3.227
3.394
3.769
4.038
0.250
1.265
3.394
3.014
25
1,295
Enterprise valueR M
183.4
194.3
206.5
210.7
207.5
220.9
260.5
268.0
283.6
845.2
534.7
6.13%
5.81%
94
0.596
LT debtR B
1.415
1.398
1.676
1.719
1.872
2.154
2.168
2.483
2.912
1.243
0.651
11.12%
8.47%
51
Revenue
R 1.211B
1.85%
1.00×
Cost of revenue
R 720.8M
1.75%
0.99×
Operating expenses
R 281.5M
1.97%
1.01×
Property and equipment
17.23%
Spread over hurdle
(8.04%)