421.5
RevenueR M
358.6
389.3
417.3
436.5
464.9
502.4
534.0
574.5
603.0
631.2
440.6
6.31%
6.48%
38
22.66
Revenue growth%
6.55
4.02
5.98
5.56
7.40
9.04
9.63
11.29
14.25
16.01
19.19
11.29
8.22
24
18.19
Gross margin%
10.71
12.64
13.08
16.07
15.25
17.39
16.46
18.07
17.51
19.79
12.28
17.51
16.26
52
29.60
Operating margin%
18.93
21.87
21.99
23.29
23.02
20.95
19.79
20.67
19.94
17.67
8.88
19.94
20.81
79
22.56
Net margin%
10.01
12.51
10.36
12.14
10.96
10.47
7.86
5.05
3.44
4.18
15.52
5.05
10.18
45
27.18
P/E ratio (avg)x
19.48
21.81
24.14
22.63
22.32
22.98
23.13
20.86
19.68
21.38
15.42
21.38
22.06
80
17.78
EV/EBITx
32.72
36.27
40.29
43.07
44.50
50.19
49.37
49.16
52.30
60.52
25.35
50.19
46.83
72
23.94
FCF yield (avg)%
23.47
24.49
27.43
27.56
29.54
27.36
24.71
24.88
24.06
24.02
9.48
24.71
24.79
24
11.94
FCF margin%
17.78
18.21
18.79
20.60
23.59
25.65
23.62
21.26
19.76
18.32
3.01
21.26
20.18
87
0.868
FCF / Net incomex
1.572
1.662
1.740
1.568
1.588
1.594
1.552
1.407
1.255
1.201
1.788
1.407
1.570
67
2.17
ROIC%
9.77
9.36
12.07
10.99
8.15
8.90
8.09
5.95
7.67
9.45
5.36
8.09
9.13
10
13.81
Return on equity%
7.64
7.86
5.86
7.65
10.61
8.99
11.92
13.69
12.89
10.06
10.58
11.92
9.53
41
19.19
Return on assets%
5.08
7.73
9.26
11.95
14.78
16.71
15.09
16.81
19.61
17.25
16.37
16.81
14.94
66
3.60
EPSR
5.42
5.81
5.62
5.62
6.32
6.13
6.42
7.18
7.01
7.90
3.68
4.55%
3.37%
—
8.53
EPS growth%
26.21
28.57
30.90
29.11
27.96
27.22
28.01
28.10
26.11
26.59
6.24
27.22
27.99
45
6.94
Bookvalue per shR
6.45
6.70
7.65
8.08
8.85
9.83
10.96
11.39
13.74
14.17
1.85
9.87%
9.15%
—
5.11
FCF per shareR
4.87
4.54
4.30
4.01
4.00
3.85
4.13
4.40
4.33
4.29
5.56
1.41%
(1.58%)
—
1.55
Dividend per shR
5.04
4.90
4.46
4.44
4.31
4.20
3.88
3.93
4.10
3.86
6.50
(2.20%)
(2.96%)
—
10.55
Div yield (avg)%
24.29
25.29
24.47
22.56
20.30
20.62
18.40
19.79
20.92
18.50
12.24
19.79
20.77
52
13.34
Payout ratio%
26.39
27.57
25.66
27.10
29.04
26.08
27.36
28.19
29.87
28.12
5.61
28.12
27.46
27
28.04
Shares (diluted)M
16.82
14.71
15.41
16.38
16.58
17.11
17.85
17.51
15.68
16.20
27.12
(0.46%)
(1.40%)
6
3.05
Buyback yield%
18.61
18.62
16.32
18.36
21.10
23.92
26.78
29.00
29.08
28.10
29.17
28.10
22.51
47
0.491
D/E ratiox
0.526
0.521
0.509
0.535
0.632
0.700
0.732
0.694
0.773
0.849
1.302
0.732
0.663
82
81.59
Enterprise valueR M
95.28
87.96
85.88
90.91
93.20
104.6
113.0
120.3
136.1
138.1
350.5
8.18%
2.98%
80
468.6
LT debtR M
31.96
28.73
27.09
26.40
27.30
26.05
29.49
27.86
28.15
31.31
428.2
2.78%
(0.13%)
13
Revenue
R 631.2M
6.48%
1.00×
Cost of revenue
R 420.8M
6.68%
1.02×
Operating expenses
R 95.10M
6.06%
0.96×
Cash and investments
18.42%
Spread over hurdle
(2.89%)