0.449
RevenueR B
1.742
1.735
1.775
1.781
1.787
1.807
1.788
1.777
1.789
1.811
0.473
0.26%
0.30%
57
3.99
Revenue growth%
22.77
24.99
25.76
26.70
24.01
26.79
24.04
21.57
21.33
20.28
6.21
21.57
24.02
55
5.80
Gross margin%
12.14
11.42
12.81
11.25
9.30
10.16
8.79
8.79
6.71
9.49
2.17
8.79
9.82
24
3.52
Operating margin%
29.53
29.59
27.99
25.37
27.06
28.21
29.62
28.76
27.85
27.51
23.85
28.21
28.10
13
13.58
Net margin%
3.22
0.91
0.40
0.40
0.40
1.67
2.56
1.07
0.40
0.40
4.70
1.07
0.65
83
33.80
P/E ratio (avg)x
34.19
34.78
40.83
42.19
46.35
52.87
52.32
52.71
60.62
57.05
8.107
52.87
49.34
58
9.450
EV/EBITx
21.72
23.47
24.83
25.89
27.18
27.68
28.54
29.93
30.18
29.56
29.24
29.56
27.43
64
24.48
FCF yield (avg)%
7.73
10.63
13.57
14.16
15.77
15.72
13.89
14.12
13.75
14.81
3.87
14.12
14.01
62
23.95
FCF margin%
20.32
21.64
23.46
20.89
22.20
23.08
20.34
17.76
15.60
16.89
4.51
17.76
20.61
92
1.474
FCF / Net incomex
0.586
0.554
0.534
0.461
0.502
0.527
0.503
0.470
0.459
0.493
0.452
0.493
0.502
26
16.14
ROIC%
2.58
4.25
2.22
2.96
4.73
4.15
1.99
0.40
0.60
1.84
2.65
1.84
2.40
41
25.03
Return on equity%
11.66
12.42
11.42
11.63
9.47
7.40
7.32
10.30
9.45
12.29
5.31
9.45
10.86
26
13.17
Return on assets%
31.52
33.14
33.99
31.50
29.35
26.60
24.44
25.45
26.75
26.55
6.63
26.55
28.05
27
19.10
EPSR
12.64
14.88
14.67
15.95
15.72
15.45
15.20
18.12
20.57
24.72
21.00
9.48%
7.08%
—
11.11
EPS growth%
25.91
26.78
28.68
26.27
26.47
28.83
28.11
25.44
27.09
24.94
22.61
27.09
26.62
70
5.15
Bookvalue per shR
17.35
18.39
16.87
16.77
15.95
15.88
17.73
16.85
16.46
18.09
21.73
2.54%
(0.25%)
—
13.10
FCF per shareR
28.91
31.97
30.24
27.34
27.79
26.22
28.83
29.42
31.66
34.65
21.10
4.52%
1.71%
—
13.06
Dividend per shR
24.70
22.31
20.75
22.45
20.84
18.14
19.29
20.42
19.50
19.61
15.66
(1.21%)
(2.13%)
—
29.82
Div yield (avg)%
14.50
12.51
13.12
14.53
16.01
14.77
13.44
15.25
17.50
17.20
20.60
15.25
14.65
28
7.39
Payout ratio%
30.63
30.64
33.02
31.26
33.00
32.62
31.50
33.09
32.39
34.93
14.68
32.62
32.50
56
52.59
Shares (diluted)M
43.29
42.25
41.34
44.91
41.94
44.29
42.96
41.91
40.14
38.16
52.47
(1.87%)
(1.73%)
88
8.21
Buyback yield%
10.91
8.26
7.16
4.61
5.44
8.37
10.75
10.18
11.70
13.71
25.45
10.75
9.27
62
1.759
D/E ratiox
2.167
2.211
2.489
2.619
2.595
2.446
2.283
2.163
2.322
2.101
0.296
2.283
2.302
43
0.220
Enterprise valueR B
1.190
1.294
1.328
1.399
1.292
1.472
1.425
1.607
1.753
1.650
1.992
5.01%
2.41%
47
0.546
LT debtR B
2.581
2.923
3.488
3.508
3.586
3.884
4.230
4.305
4.653
5.399
1.959
8.53%
9.28%
92
Revenue
R 1.811B
0.30%
1.00×
Cost of revenue
R 902.3M
0.01%
0.97×
Operating expenses
R 416.4M
0.34%
1.00×
Spread over hurdle
24.20%