119.0
RevenueR M
284.6
298.7
323.8
346.4
367.2
392.8
430.2
465.5
494.6
540.4
124.7
8.03%
7.48%
71
29.62
Revenue growth%
24.47
23.00
20.19
19.95
22.28
22.33
22.40
23.93
26.52
25.16
14.89
23.93
22.70
79
14.90
Gross margin%
8.77
8.46
9.76
8.44
7.25
7.98
5.20
6.59
6.32
9.23
20.62
6.59
8.21
25
28.05
Operating margin%
7.13
7.52
10.16
8.26
7.41
6.50
7.73
9.92
12.23
13.31
14.97
9.92
7.99
48
14.20
Net margin%
9.48
9.63
12.26
13.52
14.12
12.68
9.92
8.26
6.94
6.44
10.50
8.26
9.78
15
22.27
P/E ratio (avg)x
23.36
21.97
23.81
25.60
26.08
27.03
24.38
26.98
30.00
27.12
28.25
27.03
25.84
18
32.25
EV/EBITx
18.35
20.16
21.57
21.00
22.12
23.07
22.51
20.93
21.16
22.25
34.04
22.25
21.37
12
28.48
FCF yield (avg)%
17.92
19.46
18.54
17.30
17.23
18.45
17.43
15.09
16.75
15.30
10.70
16.75
17.37
55
4.68
FCF margin%
18.17
17.30
16.13
15.84
16.57
14.94
17.01
17.81
17.68
16.26
6.49
17.01
16.79
91
1.441
FCF / Net incomex
0.219
0.210
0.188
0.191
0.196
0.213
0.220
0.199
0.190
0.193
0.892
0.199
0.197
22
25.71
ROIC%
20.01
19.57
18.49
17.65
18.90
20.27
21.17
19.79
17.53
14.77
20.73
19.79
19.24
10
6.59
Return on equity%
16.13
18.76
20.68
22.68
25.68
23.57
21.90
21.04
21.05
20.24
15.71
21.05
21.05
53
29.14
Return on assets%
17.92
18.18
20.06
17.10
19.93
17.62
16.77
14.40
13.95
15.82
6.89
15.82
17.36
51
3.36
EPSR
8.72
8.89
7.85
8.19
7.62
8.24
8.45
8.47
7.43
6.85
3.72
(2.11%)
(3.53%)
—
20.95
EPS growth%
19.13
18.78
16.35
17.88
14.94
15.01
17.21
16.80
16.71
18.21
26.57
16.80
17.01
34
7.89
Bookvalue per shR
5.28
5.07
4.75
4.32
4.26
4.62
5.08
5.43
5.96
5.40
9.49
4.87%
0.01%
—
2.55
FCF per shareR
7.15
6.34
5.72
5.61
5.48
5.96
6.18
6.35
5.98
6.47
10.00
3.38%
(2.41%)
—
3.49
Dividend per shR
11.84
11.46
11.49
11.09
10.78
12.21
13.68
15.76
16.19
18.28
1.95
11.14%
5.12%
—
23.25
Div yield (avg)%
28.44
31.14
30.18
29.40
30.85
31.01
28.44
26.25
25.79
26.28
12.98
26.28
28.92
60
10.71
Payout ratio%
20.17
21.25
20.73
21.39
21.05
20.85
20.88
21.65
19.93
21.77
9.78
20.88
20.96
74
31.29
Shares (diluted)M
26.99
26.36
26.46
25.65
24.17
26.72
24.36
23.98
23.94
23.34
31.06
(0.70%)
(1.34%)
82
2.08
Buyback yield%
19.57
22.33
22.95
24.28
25.83
26.48
28.50
26.05
25.46
24.93
22.29
26.05
25.20
31
1.242
D/E ratiox
1.481
1.322
1.281
1.222
1.068
1.073
1.179
1.284
1.349
1.185
1.378
1.185
1.252
76
509.9
Enterprise valueR M
262.4
276.2
282.2
273.0
295.7
308.0
281.8
303.5
329.0
360.7
174.5
4.05%
2.89%
88
228.7
LT debtR M
293.5
294.5
297.5
315.1
278.1
279.5
279.9
269.5
246.8
251.0
284.4
(2.03%)
(2.03%)
83
Revenue
R 540.4M
7.48%
1.00×
Cost of revenue
R 321.3M
7.57%
1.01×
Operating expenses
R 72.90M
6.81%
0.94×
Goodwill & intangibles
15.28%
Property and equipment
15.23%