14.98
RevenueR M
23.79
25.61
27.71
29.28
31.39
33.56
36.86
39.63
43.45
46.73
16.40
8.28%
7.91%
32
7.12
Revenue growth%
15.78
17.16
19.38
21.78
23.88
24.22
23.90
25.27
27.53
28.09
12.46
25.27
23.89
74
5.30
Gross margin%
19.92
16.95
16.05
13.57
13.38
14.03
11.07
10.81
13.19
15.20
10.15
13.19
13.80
57
16.72
Operating margin%
16.90
16.74
15.85
12.99
13.03
14.16
12.68
12.28
9.57
9.08
11.81
12.28
13.01
59
14.10
Net margin%
15.85
18.64
19.11
19.10
17.22
17.27
18.26
15.36
16.97
19.62
23.02
17.27
17.76
88
29.85
P/E ratio (avg)x
35.82
38.97
39.03
41.45
40.41
43.06
47.65
54.12
54.97
60.69
37.63
54.12
42.25
16
37.87
EV/EBITx
24.22
26.61
29.78
30.87
35.81
33.56
32.00
32.91
32.92
34.94
28.27
32.92
32.46
70
27.70
FCF yield (avg)%
8.08
8.78
7.27
10.07
10.55
8.61
8.05
5.97
8.49
7.52
27.47
8.05
8.28
82
11.34
FCF margin%
14.81
16.27
16.81
17.26
14.27
16.85
15.09
16.92
14.56
17.47
10.15
16.85
16.54
47
0.131
FCF / Net incomex
0.701
0.691
0.631
0.655
0.741
0.827
0.826
0.860
0.956
1.041
0.815
0.860
0.784
37
12.53
ROIC%
4.57
4.93
3.97
1.97
1.07
0.40
0.40
0.40
0.40
1.93
11.76
0.40
1.50
60
11.06
Return on equity%
26.11
24.54
24.31
24.08
22.38
21.07
19.91
19.81
19.85
22.71
3.79
19.91
22.54
38
9.98
Return on assets%
11.83
12.97
10.67
10.92
12.13
14.62
14.30
13.52
11.20
8.93
17.36
13.52
11.98
82
0.18
EPSR
0.08
0.07
0.08
0.08
0.07
0.06
0.07
0.06
0.06
0.06
0.20
(3.30%)
(2.27%)
—
20.51
EPS growth%
10.61
9.85
11.49
9.80
12.10
10.10
8.48
10.86
9.59
11.46
10.39
10.10
10.35
25
0.03
Bookvalue per shR
0.16
0.18
0.18
0.21
0.24
0.27
0.28
0.26
0.26
0.29
0.06
4.32%
5.98%
—
0.16
FCF per shareR
0.12
0.12
0.13
0.14
0.16
0.16
0.16
0.16
0.17
0.16
0.10
0.65%
2.83%
—
0.14
Dividend per shR
0.13
0.12
0.12
0.11
0.10
0.10
0.09
0.09
0.10
0.09
0.13
(1.02%)
(2.78%)
—
21.33
Div yield (avg)%
8.65
7.30
4.71
6.26
9.13
10.48
12.29
13.17
13.29
11.36
3.55
12.29
9.81
51
17.36
Payout ratio%
24.09
26.80
24.39
24.89
22.67
24.42
24.64
23.42
23.33
23.11
8.03
23.42
24.24
9
97.91
Shares (diluted)M
105.0
110.8
99.05
85.38
89.51
94.11
103.2
93.90
86.03
78.35
96.36
(2.63%)
(2.37%)
16
17.45
Buyback yield%
1.99
3.66
0.83
0.40
0.40
2.22
0.40
0.40
0.79
2.13
19.19
0.79
0.81
22
0.591
D/E ratiox
1.523
1.508
1.712
1.725
1.903
2.236
2.226
2.497
2.886
3.115
1.109
2.497
2.065
24
2.568
Enterprise valueR M
13.05
14.65
15.80
16.50
15.53
15.54
15.31
17.75
17.40
20.05
14.06
5.24%
5.38%
72
10.42
LT debtR M
65.01
73.59
79.64
94.66
97.39
93.84
109.9
121.4
116.1
114.4
44.74
3.28%
6.34%
12
Revenue
R 46.73M
7.91%
1.00×
Cost of revenue
R 27.67M
7.89%
1.00×
Operating expenses
R 7.731M
8.20%
1.03×
Goodwill & intangibles
19.02%
Property and equipment
14.84%
Spread over hurdle
(4.35%)