12.71
RevenueR M
141.0
143.9
147.0
149.9
153.7
159.6
162.4
166.0
173.0
13.07
15.91
2.92%
2.42%
53
19.98
Revenue growth%
28.82
29.31
31.22
29.34
29.04
31.22
28.87
28.00
26.74
11.44
20.87
28.87
29.18
17
29.86
Gross margin%
21.47
22.05
21.92
19.92
17.99
16.43
17.62
16.59
18.71
23.97
22.28
17.62
18.75
43
24.12
Operating margin%
32.20
32.30
29.54
31.80
34.00
31.80
30.52
33.30
33.92
3.08
20.04
33.30
32.00
93
6.86
Net margin%
2.29
3.18
0.76
3.50
2.86
3.64
1.42
0.40
0.40
12.75
22.52
1.42
1.85
14
10.61
P/E ratio (avg)x
25.76
28.16
31.40
34.07
35.99
35.74
34.14
34.44
33.62
11.80
30.55
34.44
33.85
75
13.85
EV/EBITx
7.654
7.827
6.781
6.156
6.613
6.424
5.585
5.838
5.114
30.23
36.89
5.838
6.518
93
7.23
FCF yield (avg)%
1.97
3.16
2.06
0.40
0.40
0.40
0.40
2.72
4.37
3.25
2.65
0.40
1.66
9
11.30
FCF margin%
24.92
22.27
19.99
21.15
18.98
16.77
19.24
18.18
15.28
6.50
28.73
18.18
19.61
91
0.118
FCF / Net incomex
0.752
0.682
0.638
0.670
0.664
0.614
0.595
0.554
0.619
1.631
1.772
0.614
0.651
28
16.52
ROIC%
7.73
8.14
9.92
9.71
12.39
12.91
10.51
12.64
11.37
20.22
24.53
12.39
10.21
59
17.91
Return on equity%
11.82
12.27
10.17
12.93
11.46
9.97
11.61
10.69
13.21
3.19
25.64
11.46
11.53
22
15.78
Return on assets%
5.84
8.08
8.92
9.52
12.27
10.86
9.20
9.51
10.53
15.24
6.20
10.53
9.35
16
0.36
EPSR
0.38
0.38
0.39
0.36
0.34
0.35
0.33
0.31
0.32
0.38
0.39
(2.15%)
(3.41%)
—
21.89
EPS growth%
12.58
13.98
11.96
10.75
10.72
10.03
9.80
7.80
10.49
23.84
27.99
10.03
10.73
67
0.15
Bookvalue per shR
0.35
0.38
0.41
0.47
0.49
0.53
0.60
0.69
0.65
0.27
0.27
6.78%
9.46%
—
0.11
FCF per shareR
0.16
0.18
0.16
0.15
0.14
0.14
0.15
0.15
0.17
0.24
0.06
2.45%
(0.90%)
—
0.12
Dividend per shR
0.18
0.20
0.21
0.20
0.21
0.22
0.24
0.26
0.29
0.32
0.46
7.81%
7.12%
—
18.71
Div yield (avg)%
22.00
22.46
23.70
21.05
21.69
21.39
23.59
24.46
21.83
11.98
11.57
21.83
22.09
8
4.11
Payout ratio%
26.29
27.74
26.21
27.20
24.92
23.25
25.44
25.25
22.77
6.79
11.24
24.92
25.34
59
299.3
Shares (diluted)M
302.6
264.7
264.6
280.3
272.6
272.9
240.3
260.0
276.0
304.3
293.6
(0.31%)
(0.99%)
68
16.76
Buyback yield%
14.22
14.10
11.55
13.48
14.56
14.23
17.19
14.72
15.26
12.42
2.64
14.72
14.39
95
1.489
D/E ratiox
0.562
0.580
0.598
0.665
0.604
0.629
0.588
0.609
0.678
0.781
0.697
0.609
0.601
47
105.0
Enterprise valueR M
117.2
106.2
101.4
109.7
103.9
114.3
124.3
110.6
105.2
122.1
158.6
(0.84%)
(1.53%)
53
9.324
LT debtR M
15.40
16.63
17.74
20.93
21.87
23.85
28.51
31.20
31.43
42.29
144.1
8.47%
9.58%
43
Revenue
R 173.0M
2.42%
1.00×
Cost of revenue
R 119.4M
2.28%
0.99×
Operating expenses
R 35.30M
2.73%
1.03×
Cash and investments
16.15%
Spread over hurdle
33.53%