43.46
RevenueR M
137.0
149.4
156.6
166.0
178.9
191.2
204.7
215.2
230.0
242.5
45.40
6.28%
6.44%
39
24.75
Revenue growth%
20.94
22.66
20.82
21.93
20.08
17.66
17.25
18.73
20.67
21.19
6.10
18.73
20.74
25
20.33
Gross margin%
27.30
27.84
27.78
28.92
29.29
30.32
33.11
33.87
34.49
33.72
16.87
33.72
29.81
10
25.70
Operating margin%
21.08
23.57
23.64
26.38
26.97
28.71
26.80
25.16
26.60
27.65
14.30
26.80
26.49
78
22.53
Net margin%
8.05
8.64
6.46
7.97
8.54
7.06
6.31
4.79
7.02
4.31
29.36
6.31
7.04
50
12.10
P/E ratio (avg)x
14.97
13.88
14.17
14.27
13.69
12.96
14.08
14.06
13.47
12.44
16.05
13.47
13.97
24
35.61
EV/EBITx
31.76
35.08
41.24
41.52
40.80
41.23
43.18
48.91
51.93
57.98
28.13
48.91
41.38
92
6.47
FCF yield (avg)%
4.80
6.87
6.11
4.25
1.68
0.40
0.40
1.95
1.39
0.40
10.71
0.40
1.82
77
23.31
FCF margin%
16.65
15.64
16.81
18.92
16.51
17.98
20.18
22.48
21.86
21.62
15.23
21.62
18.45
68
0.546
FCF / Net incomex
0.976
1.006
1.067
1.252
1.422
1.361
1.572
1.781
2.004
2.173
0.213
1.781
1.391
83
13.25
ROIC%
9.87
8.67
6.11
6.05
5.58
5.59
8.40
9.91
11.08
13.41
12.86
9.91
8.53
45
21.06
Return on equity%
9.05
8.57
9.53
11.54
8.79
10.79
8.67
7.10
6.15
6.80
15.96
7.10
8.73
72
2.93
Return on assets%
3.00
1.22
0.40
0.45
0.40
0.40
0.40
1.50
1.58
0.40
2.06
0.40
0.42
38
3.60
EPSR
5.26
6.38
7.63
8.41
9.74
9.87
10.62
12.15
12.87
14.89
3.88
8.87%
11.05%
—
12.58
EPS growth%
13.20
14.83
15.84
13.93
15.91
15.44
17.19
16.68
17.89
18.53
2.68
17.19
15.88
64
5.11
Bookvalue per shR
2.42
2.36
2.03
1.82
1.60
1.57
1.33
1.21
1.25
1.18
4.03
(5.80%)
(7.77%)
—
2.22
FCF per shareR
10.38
11.91
13.28
15.19
16.66
17.35
20.77
24.90
27.94
29.93
3.52
12.43%
11.88%
—
3.90
Dividend per shR
1.84
2.04
2.32
2.59
2.78
2.81
2.66
2.69
2.88
3.02
2.62
1.63%
5.17%
—
25.33
Div yield (avg)%
13.70
14.83
16.39
15.69
17.55
19.00
16.76
14.12
16.44
18.00
5.67
16.76
16.41
25
14.05
Payout ratio%
11.60
11.02
13.77
12.63
13.03
14.98
13.40
11.68
14.08
12.48
13.39
13.40
12.83
12
39.62
Shares (diluted)M
41.93
39.96
41.90
44.83
52.38
50.65
50.98
57.61
57.75
66.46
40.23
4.88%
4.20%
23
2.34
Buyback yield%
22.81
22.62
20.46
19.84
20.94
21.03
22.67
21.80
22.96
20.32
23.56
21.80
21.42
70
1.190
D/E ratiox
0.358
0.384
0.387
0.359
0.320
0.303
0.335
0.319
0.301
0.316
1.604
0.316
0.327
28
80.18
Enterprise valueR M
299.5
339.4
375.9
392.6
430.9
436.7
485.7
457.2
427.6
387.5
212.1
(2.10%)
3.83%
40
119.9
LT debtR M
19.65
19.54
18.26
17.87
18.40
17.63
15.82
16.29
17.83
16.21
238.7
(2.51%)
(2.87%)
36
Revenue
R 242.5M
6.44%
1.00×
Cost of revenue
R 162.9M
6.55%
1.01×
Operating expenses
R 29.31M
5.67%
0.93×
Cash and investments
19.24%