718.5
RevenueR M
812.8
833.1
825.7
830.0
832.1
855.3
862.3
880.6
905.3
914.5
783.9
1.91%
1.02%
35
15.23
Revenue growth%
5.67
8.64
8.45
5.95
5.29
4.40
4.13
6.18
4.70
7.24
16.25
4.70
5.81
14
18.47
Gross margin%
20.08
20.47
18.05
20.70
23.42
25.35
22.86
21.23
19.23
17.62
25.60
21.23
20.59
36
8.50
Operating margin%
13.18
11.75
10.15
10.82
12.51
15.35
12.99
11.39
9.49
7.29
9.79
11.39
11.57
77
10.52
Net margin%
25.39
22.62
21.64
24.23
26.49
29.48
27.27
30.23
27.27
27.01
27.07
27.27
26.75
92
27.08
P/E ratio (avg)x
11.73
11.56
10.24
9.045
7.998
8.121
8.722
7.586
7.137
6.413
23.45
7.586
8.421
55
35.15
EV/EBITx
19.60
18.07
16.58
17.33
19.35
19.78
20.99
21.22
23.53
25.07
28.88
21.22
19.69
23
22.87
FCF yield (avg)%
25.20
27.24
29.99
29.35
30.98
28.97
28.54
27.62
24.69
22.69
6.33
27.62
28.08
15
20.57
FCF margin%
9.78
6.86
6.80
6.18
3.72
1.90
3.70
6.22
6.61
8.47
6.33
6.22
6.41
14
1.009
FCF / Net incomex
2.321
2.771
3.071
3.569
3.918
4.455
5.332
5.386
5.627
5.616
1.304
5.386
4.186
25
21.22
ROIC%
34.42
33.84
36.00
34.16
31.58
30.12
30.24
27.70
26.49
26.53
18.98
27.70
30.91
25
11.66
Return on equity%
8.26
10.61
9.02
9.68
9.88
7.62
9.06
7.01
7.55
6.60
12.87
7.55
8.64
74
16.06
Return on assets%
1.40
4.07
1.36
0.40
1.47
1.71
0.40
1.37
3.30
1.35
10.47
1.37
1.38
93
0.11
EPSR
0.06
0.06
0.06
0.06
0.06
0.06
0.06
0.07
0.06
0.06
0.11
(0.43%)
0.04%
—
13.35
EPS growth%
2.41
1.86
1.50
2.35
0.40
0.40
1.73
2.04
1.09
0.40
5.75
1.09
1.62
62
0.12
Bookvalue per shR
0.14
0.16
0.18
0.17
0.20
0.19
0.20
0.19
0.22
0.23
0.15
3.13%
5.52%
—
0.08
FCF per shareR
0.11
0.12
0.15
0.14
0.16
0.17
0.19
0.18
0.21
0.20
0.06
5.07%
6.91%
—
0.12
Dividend per shR
0.08
0.09
0.08
0.09
0.09
0.11
0.11
0.10
0.11
0.11
0.04
3.62%
4.16%
—
6.94
Div yield (avg)%
20.03
20.09
21.14
18.90
20.15
19.76
19.61
22.24
20.96
21.80
14.05
20.96
20.12
66
5.06
Payout ratio%
17.06
19.70
20.02
20.91
23.84
26.00
27.87
27.31
29.21
28.59
18.30
27.87
24.92
53
1.566
Shares (diluted)B
2.125
2.015
2.247
2.485
2.544
2.546
2.793
2.847
3.292
3.117
1.552
4.14%
4.68%
83
9.62
Buyback yield%
4.73
6.95
6.55
6.63
6.58
4.64
2.22
5.14
2.22
3.27
11.61
3.27
4.94
58
0.209
D/E ratiox
0.424
0.401
0.432
0.449
0.428
0.443
0.412
0.401
0.396
0.366
1.120
0.401
0.418
29
709.0
Enterprise valueR M
140.9
156.4
171.0
158.1
168.1
166.3
153.4
148.6
149.2
138.5
39.56
(3.81%)
0.68%
71
754.7
LT debtR M
37.00
35.66
39.02
38.42
39.33
43.45
44.06
50.66
49.07
53.80
621.8
6.47%
4.25%
65
Revenue
R 914.5M
1.02%
1.00×
Cost of revenue
R 569.7M
0.99%
1.00×
Operating expenses
R 201.9M
0.89%
0.99×
Property and equipment
17.17%
Spread over hurdle
(0.53%)