57.70
RevenueRp B
58.82
61.76
64.11
66.47
69.79
73.87
79.29
83.38
89.41
93.12
61.22
5.94%
5.09%
14
20.96
Revenue growth%
23.93
26.58
26.15
23.42
20.96
22.91
22.18
20.80
22.46
24.02
29.39
22.46
23.16
47
22.98
Gross margin%
0.40
0.47
2.83
0.56
0.40
2.65
4.29
7.28
8.06
6.61
4.73
6.61
2.74
40
29.71
Operating margin%
15.12
16.58
14.97
16.15
16.27
17.91
17.90
17.07
17.60
16.01
5.38
17.60
16.42
15
13.73
Net margin%
32.17
32.94
32.25
34.76
34.19
36.84
34.29
33.34
35.14
36.90
22.92
35.14
34.24
68
29.57
P/E ratio (avg)x
35.62
39.42
37.82
41.21
45.22
51.42
54.64
56.02
61.43
69.25
11.57
56.02
48.32
14
23.27
EV/EBITx
44.89
50.09
55.34
57.79
62.36
59.22
64.05
68.49
65.05
64.10
24.62
64.10
60.79
39
6.71
FCF yield (avg)%
28.39
28.10
30.60
30.03
30.68
32.11
29.52
32.13
31.52
31.46
23.54
31.52
30.64
78
24.51
FCF margin%
20.57
19.84
19.04
20.23
21.21
24.06
23.40
21.29
21.12
19.76
20.55
21.29
20.85
28
0.934
FCF / Net incomex
0.469
0.501
0.431
0.447
0.466
0.486
0.434
0.449
0.461
0.457
0.485
0.457
0.459
61
23.86
ROIC%
26.26
25.58
24.74
23.92
21.81
21.31
19.15
18.73
21.22
22.04
20.08
21.22
21.93
18
7.80
Return on equity%
24.17
24.54
23.13
25.65
23.55
23.71
21.96
22.72
24.96
24.64
16.97
23.71
23.94
45
12.10
Return on assets%
8.33
5.71
5.78
5.66
4.51
7.01
6.11
3.48
5.44
3.63
13.45
5.44
5.69
52
56.89
EPSRp
39.13
45.42
43.45
49.15
58.06
58.04
66.45
69.10
79.94
89.37
63.67
9.01%
9.31%
—
27.35
EPS growth%
17.67
17.41
19.85
22.57
23.99
22.38
25.20
24.42
22.80
20.18
12.12
22.80
22.47
92
136.72
Bookvalue per shRp
128.51
128.88
136.86
150.97
151.77
161.37
161.49
170.88
171.10
184.60
35.20
3.99%
3.24%
—
67.04
FCF per shareRp
114.70
122.00
122.01
122.07
148.90
167.33
170.25
177.92
190.85
218.09
44.22
7.93%
8.39%
—
66.87
Dividend per shRp
113.84
119.82
111.59
112.83
118.91
106.83
112.19
122.73
125.07
135.16
164.23
2.60%
2.47%
—
20.99
Div yield (avg)%
20.75
18.58
20.00
17.17
15.78
16.35
18.93
16.74
15.20
14.47
12.00
16.35
16.95
33
17.64
Payout ratio%
0.40
0.92
2.41
3.00
4.51
6.03
3.14
3.38
2.22
0.40
11.14
3.14
2.71
21
214.4
Shares (diluted)M
209.2
220.0
203.5
188.2
177.5
154.4
155.7
142.3
122.4
124.8
225.1
(6.80%)
(5.65%)
92
6.81
Buyback yield%
27.11
25.40
25.15
24.10
24.95
24.32
27.00
29.28
32.05
34.90
17.72
29.28
26.20
21
1.689
D/E ratiox
1.178
1.205
1.236
1.117
1.045
1.122
1.117
0.957
1.012
1.031
0.869
1.031
1.117
49
31.22
Enterprise valueRp B
53.45
52.19
56.43
51.31
57.66
59.45
56.77
54.14
53.07
48.80
79.61
(3.28%)
0.05%
52
10.91
LT debtRp B
81.79
77.50
84.40
99.00
92.82
97.43
108.4
120.5
137.7
133.1
11.31
7.48%
4.71%
59
Cost of revenue
4.82%
0.97×
Operating expenses
6.01%
1.09×
Property and equipment
19.41%
Spread over hurdle
68.57%