125.8
RevenueRp B
123.9
124.3
126.8
127.1
128.9
127.5
129.2
132.9
135.3
133.6
135.9
0.72%
1.00%
40
18.27
Revenue growth%
4.73
6.84
4.12
7.09
8.62
8.96
10.31
8.78
8.49
9.77
20.95
8.96
8.55
82
25.55
Gross margin%
18.44
17.34
18.59
18.14
20.58
21.36
18.64
21.43
22.53
21.20
21.95
21.36
19.61
12
12.47
Operating margin%
4.09
5.40
4.82
5.22
6.92
6.77
3.98
1.20
2.57
2.53
26.77
2.57
4.46
94
13.41
Net margin%
4.73
5.58
8.54
10.97
11.20
10.61
9.97
9.89
12.45
12.88
24.03
10.61
10.29
82
16.87
P/E ratio (avg)x
18.66
20.28
22.87
22.59
25.57
25.04
28.49
29.41
29.34
31.54
8.440
29.34
25.30
35
31.22
EV/EBITx
23.75
23.63
23.64
24.94
24.41
25.25
23.60
22.72
22.13
23.18
37.13
23.18
23.63
39
25.72
FCF yield (avg)%
7.21
6.74
6.00
5.73
7.75
10.19
7.78
5.51
5.38
2.70
16.67
5.51
6.37
77
14.28
FCF margin%
10.77
12.84
10.74
9.45
10.46
9.05
8.44
8.28
9.99
7.73
22.59
8.44
9.72
13
0.132
FCF / Net incomex
2.115
2.359
2.711
3.221
3.704
4.225
4.567
5.143
5.013
5.214
0.583
5.013
3.964
42
22.47
ROIC%
23.61
25.25
25.95
25.46
25.91
28.01
29.53
26.60
27.04
29.43
25.96
28.01
26.27
19
10.03
Return on equity%
7.02
8.38
5.94
6.01
5.72
8.01
7.59
7.94
6.68
7.55
29.88
7.59
7.29
12
20.26
Return on assets%
12.99
10.65
9.64
8.39
8.37
7.32
10.08
11.99
12.25
13.61
14.07
11.99
10.36
73
12.71
EPSRp
7.63
7.87
6.74
6.92
6.75
7.18
6.34
6.81
6.43
5.58
13.45
(3.73%)
(3.85%)
—
22.60
EPS growth%
27.68
26.52
26.63
28.79
29.66
27.33
29.30
31.45
32.58
31.37
15.10
31.37
29.05
75
8.41
Bookvalue per shRp
18.13
17.96
19.97
23.07
23.30
25.56
29.35
29.74
31.89
32.51
5.35
6.89%
7.61%
—
7.22
FCF per shareRp
8.49
9.32
9.05
9.01
8.88
10.17
10.21
10.93
12.49
12.21
11.38
6.59%
4.43%
—
5.08
Dividend per shRp
9.85
11.00
12.10
14.61
16.38
16.07
18.07
19.74
21.78
26.01
8.40
9.69%
10.18%
—
18.96
Div yield (avg)%
10.96
12.25
15.11
16.38
14.75
13.24
13.01
15.96
14.99
12.95
24.77
13.24
14.00
42
23.99
Payout ratio%
10.21
8.29
8.84
8.92
8.66
10.31
12.48
13.91
12.70
13.21
6.79
12.70
10.26
38
9.378
Shares (diluted)B
10.61
10.31
10.14
10.76
9.811
10.42
11.50
11.78
11.86
12.47
9.266
4.92%
2.07%
30
2.33
Buyback yield%
6.28
6.23
6.23
6.73
4.36
5.22
7.12
7.81
6.31
5.13
21.55
6.31
6.26
89
0.488
D/E ratiox
1.708
1.734
1.761
1.858
2.022
2.137
2.385
2.279
2.638
2.929
1.667
2.385
2.079
45
61.74
Enterprise valueRp B
84.91
79.67
69.76
68.60
69.10
62.16
57.78
55.52
53.89
54.47
124.9
(4.65%)
(4.62%)
60
29.28
LT debtRp B
167.7
164.4
173.6
193.0
180.3
173.5
189.8
208.7
211.4
216.8
82.15
3.76%
3.07%
26
Cost of revenue
0.88%
0.99×
Operating expenses
1.46%
1.05×
Spread over hurdle
(0.40%)