121.2
RevenueR M
102.2
104.5
103.5
102.6
103.2
107.1
108.1
107.5
108.2
110.8
130.5
1.43%
0.94%
79
3.91
Revenue growth%
16.10
15.31
14.61
12.55
14.91
14.07
13.27
12.99
13.93
11.06
4.30
13.27
14.00
23
27.54
Gross margin%
6.00
8.06
9.49
9.49
10.04
11.68
10.68
13.59
11.18
10.17
15.08
11.18
10.11
82
6.94
Operating margin%
0.40
2.21
5.10
3.57
2.69
0.64
0.40
0.40
0.40
2.45
5.93
0.40
1.42
13
26.58
Net margin%
13.73
15.94
18.72
18.71
15.89
14.42
16.04
15.68
14.18
12.14
4.69
14.42
15.79
59
11.36
P/E ratio (avg)x
36.38
34.73
37.51
40.79
46.81
47.62
46.47
52.65
57.19
59.10
14.88
52.65
46.64
69
32.02
EV/EBITx
11.71
13.00
13.23
13.94
15.18
13.85
15.41
17.24
18.72
17.56
32.89
17.24
14.56
46
26.52
FCF yield (avg)%
21.76
24.56
23.64
22.78
25.00
26.22
28.12
29.65
31.53
32.36
21.56
29.65
25.61
33
24.44
FCF margin%
19.96
17.64
18.81
20.74
18.20
18.27
19.37
20.50
18.70
21.15
7.71
19.37
19.09
7
0.410
FCF / Net incomex
0.328
0.351
0.333
0.358
0.348
0.365
0.328
0.362
0.327
0.307
1.143
0.328
0.340
43
19.67
ROIC%
10.37
13.26
12.12
12.27
11.90
10.13
10.56
12.25
15.00
14.62
2.81
12.25
12.18
45
20.51
Return on equity%
29.01
29.70
29.12
32.04
34.29
32.36
31.22
30.74
28.68
28.58
21.33
30.74
30.22
32
8.35
Return on assets%
7.95
6.56
3.98
4.32
6.14
8.79
11.54
9.89
8.19
9.04
25.72
9.04
8.07
61
0.03
EPSR
0.01
0.01
0.01
0.01
0.01
0.01
0.02
0.02
0.02
0.02
0.03
3.17%
1.17%
—
3.10
EPS growth%
2.53
0.40
0.40
2.89
0.83
0.40
0.40
0.40
0.40
0.40
29.49
0.40
0.40
68
0.04
Bookvalue per shR
0.07
0.06
0.07
0.08
0.07
0.07
0.08
0.08
0.09
0.11
0.02
8.51%
5.78%
—
0.05
FCF per shareR
0.05
0.06
0.05
0.06
0.06
0.06
0.07
0.07
0.07
0.08
0.03
6.72%
4.98%
—
0.02
Dividend per shR
0.05
0.05
0.06
0.08
0.09
0.10
0.11
0.11
0.13
0.14
0.02
8.58%
12.79%
—
13.70
Div yield (avg)%
32.00
30.72
32.01
31.42
31.65
30.12
27.52
26.43
26.02
28.63
2.71
27.52
30.42
30
10.32
Payout ratio%
17.06
18.17
20.57
19.47
18.14
15.54
13.05
12.71
9.77
11.00
19.90
12.71
16.30
64
1.637
Shares (diluted)B
2.931
3.458
3.380
3.337
3.298
3.369
3.866
4.591
4.634
4.977
1.602
8.58%
6.72%
61
20.99
Buyback yield%
22.34
25.00
26.28
27.58
25.32
26.04
28.73
30.82
29.77
26.90
13.07
28.73
26.59
82
0.802
D/E ratiox
0.839
0.853
0.902
0.826
0.876
0.920
0.866
0.816
0.745
0.697
1.244
0.816
0.846
34
138.2
Enterprise valueR M
144.2
158.1
157.0
173.5
207.3
235.7
271.3
298.6
360.0
413.1
26.09
14.78%
11.30%
88
102.5
LT debtR M
31.47
34.05
35.00
29.74
29.23
27.63
29.48
29.07
29.45
26.72
70.83
(1.78%)
(2.09%)
30
Revenue
R 110.8M
0.94%
1.00×
Cost of revenue
R 77.55M
0.94%
1.00×
Operating expenses
R 20.71M
1.08%
1.01×
Goodwill & intangibles
19.09%
Spread over hurdle
(17.57%)