16.39
RevenueRp B
37.66
38.61
38.33
39.08
39.03
39.07
39.38
38.92
38.21
37.74
17.44
(0.67%)
0.13%
7
11.49
Revenue growth%
18.65
16.29
15.55
15.54
18.19
15.54
15.35
18.29
18.38
15.79
17.70
15.79
16.04
40
2.73
Gross margin%
13.97
11.55
12.28
14.29
14.33
15.85
13.62
16.24
14.79
14.75
29.27
14.79
14.31
18
15.83
Operating margin%
21.48
23.58
23.61
25.79
28.52
31.15
30.74
30.68
27.84
29.63
4.26
30.68
28.18
13
27.62
Net margin%
2.98
2.40
2.71
2.57
4.01
3.76
5.56
3.04
2.03
0.51
13.73
3.04
2.85
63
37.34
P/E ratio (avg)x
10.09
9.183
8.537
8.460
8.085
8.768
9.555
9.684
8.922
9.023
8.318
9.023
8.972
9
22.56
EV/EBITx
17.78
16.65
14.98
14.07
15.45
17.19
15.66
14.28
14.90
13.58
9.545
14.90
15.21
47
16.46
FCF yield (avg)%
12.28
9.52
9.76
7.40
8.08
7.23
5.58
6.84
6.16
4.67
19.98
6.16
7.31
69
16.63
FCF margin%
1.27
1.87
0.92
0.40
0.40
0.40
1.16
2.90
0.40
0.40
20.12
0.40
0.66
85
1.339
FCF / Net incomex
0.422
0.455
0.436
0.446
0.453
0.435
0.468
0.446
0.381
0.415
0.464
0.435
0.441
93
28.05
ROIC%
14.25
14.63
13.56
10.86
9.44
7.66
8.48
9.44
10.49
12.12
7.61
9.44
10.68
88
15.43
Return on equity%
7.87
8.18
11.04
10.04
7.65
6.80
8.52
11.39
11.07
9.45
15.70
9.45
8.98
34
13.33
Return on assets%
12.71
13.11
11.47
13.46
15.88
14.83
14.69
14.89
13.96
15.33
11.52
14.83
14.32
85
4.70
EPSRp
11.09
10.55
11.60
12.64
13.74
15.29
15.56
17.15
18.97
18.96
4.82
6.64%
6.55%
—
3.39
EPS growth%
8.27
6.97
6.14
7.43
6.05
6.90
4.54
2.37
0.40
0.75
6.91
2.37
6.09
78
5.65
Bookvalue per shRp
1.70
1.91
1.96
2.16
1.94
1.85
1.68
1.72
1.93
2.14
1.88
1.91%
2.02%
—
5.38
FCF per shareRp
4.28
5.15
6.19
6.08
6.55
6.74
6.89
7.50
8.22
9.86
3.60
8.53%
8.50%
—
5.95
Dividend per shRp
7.52
8.03
7.85
8.82
9.97
10.27
11.58
12.10
13.46
13.98
8.68
7.00%
7.03%
—
26.28
Div yield (avg)%
4.27
1.34
0.40
0.40
1.22
1.10
0.61
2.91
5.20
2.74
20.66
2.74
1.28
50
20.76
Payout ratio%
20.39
19.38
18.76
20.44
20.64
19.56
20.72
19.73
21.65
20.11
22.97
20.11
20.25
6
3.544
Shares (diluted)B
4.391
4.125
4.442
4.220
4.228
3.799
4.035
3.923
3.965
4.119
3.545
(0.52%)
0.06%
76
12.02
Buyback yield%
10.43
12.88
15.65
13.26
12.02
9.90
12.90
15.06
14.88
16.86
13.63
14.88
13.08
54
0.527
D/E ratiox
0.648
0.657
0.622
0.590
0.664
0.706
0.694
0.784
0.758
0.778
1.352
0.758
0.679
7
6.007
Enterprise valueRp B
20.99
20.22
19.02
19.45
17.30
18.57
16.97
18.04
16.51
15.26
23.83
(2.48%)
(3.60%)
21
7.893
LT debtRp B
14.63
13.74
13.51
14.97
17.03
18.67
19.15
19.17
20.82
20.31
11.54
3.58%
3.39%
15
Cost of revenue
0.14%
1.00×
Operating expenses
(0.17%)
0.97×
Cash and investments
16.46%