102.6
RevenueR M
512.2
542.6
550.1
561.7
570.5
581.0
600.9
612.5
624.2
641.1
105.8
2.36%
2.41%
87
5.55
Revenue growth%
9.27
8.83
8.11
7.34
6.65
7.63
5.58
7.84
9.14
10.28
28.85
7.84
7.97
75
4.15
Gross margin%
25.65
23.15
22.22
19.34
18.87
17.75
18.31
17.25
17.27
19.71
20.95
17.75
19.11
21
2.65
Operating margin%
20.17
18.20
19.88
22.28
22.49
20.41
23.28
25.13
25.39
26.50
28.99
25.13
22.38
64
24.54
Net margin%
29.27
30.01
31.59
32.76
31.92
34.50
33.60
31.82
33.43
32.53
22.43
33.43
32.22
44
29.90
P/E ratio (avg)x
33.04
37.50
40.33
46.13
42.52
45.83
44.19
50.49
53.52
57.44
24.89
50.49
45.01
50
18.20
EV/EBITx
19.86
22.79
25.54
26.65
27.10
26.55
28.62
29.04
28.64
34.07
25.64
28.64
26.88
38
14.47
FCF yield (avg)%
28.35
26.13
25.68
24.97
23.66
22.81
25.63
28.42
31.41
32.04
3.87
28.42
25.91
70
24.61
FCF margin%
31.18
32.35
32.73
33.23
30.73
33.36
30.45
31.12
29.85
30.76
20.12
30.76
31.15
25
1.341
FCF / Net incomex
3.804
3.729
4.241
4.937
5.906
6.313
7.577
8.312
8.432
10.23
0.892
8.312
6.110
85
27.83
ROIC%
4.52
4.44
3.14
0.40
3.34
3.03
3.74
1.90
1.39
2.49
24.22
2.49
3.08
44
20.86
Return on equity%
19.12
17.30
18.79
18.43
21.10
18.66
20.08
20.77
19.74
22.26
22.73
20.08
19.43
85
7.13
Return on assets%
2.94
0.68
2.37
4.40
1.42
0.85
0.40
1.48
1.13
0.40
12.00
0.85
1.27
89
5.21
EPSR
5.86
5.35
5.46
5.04
5.08
4.89
4.55
4.11
3.72
4.04
5.58
(4.47%)
(3.04%)
—
19.40
EPS growth%
17.78
17.88
17.52
18.26
18.91
19.27
18.42
16.61
17.50
16.85
6.19
17.50
17.83
13
4.87
Bookvalue per shR
3.07
3.11
3.49
3.61
3.48
3.51
4.14
4.65
4.40
4.18
4.02
3.74%
4.27%
—
1.75
FCF per shareR
3.04
3.00
3.50
3.38
3.92
3.85
4.48
4.90
5.85
5.64
5.95
7.55%
6.55%
—
1.43
Dividend per shR
10.09
10.35
11.96
13.39
14.16
13.98
15.26
15.52
15.25
15.05
3.40
1.22%
5.66%
—
13.79
Div yield (avg)%
25.79
28.04
27.73
30.29
29.16
31.53
34.50
36.96
37.07
38.32
8.74
36.96
30.91
46
17.30
Payout ratio%
3.16
1.54
3.18
4.90
6.79
5.38
2.48
0.40
1.40
4.13
12.06
2.48
3.17
90
51.45
Shares (diluted)M
66.15
75.61
85.04
81.93
89.72
85.02
80.34
77.18
82.56
83.43
53.49
(1.44%)
3.02%
92
14.25
Buyback yield%
26.26
24.13
25.80
26.88
25.85
26.45
29.18
27.63
29.90
27.96
6.70
27.96
26.66
39
1.436
D/E ratiox
0.815
0.858
0.930
0.992
0.980
0.927
0.960
1.005
0.997
1.048
1.709
0.997
0.970
10
605.7
Enterprise valueR M
135.7
126.8
131.3
130.7
144.0
146.8
137.9
122.5
109.9
98.72
142.2
(7.27%)
(3.31%)
80
184.9
LT debtR M
462.1
529.9
571.1
601.4
610.8
628.7
704.5
790.4
828.9
977.4
520.8
9.86%
8.81%
31
Revenue
R 641.1M
2.41%
1.00×
Cost of revenue
R 380.6M
2.55%
1.01×
Operating expenses
R 117.5M
2.14%
0.97×
Property and equipment
17.91%
Cash and investments
15.10%
Spread over hurdle
(2.23%)