40.06
RevenueRp B
65.16
67.12
69.23
69.03
69.62
69.40
68.44
68.58
70.44
70.47
43.67
0.24%
0.76%
60
13.12
Revenue growth%
16.45
14.65
16.94
19.52
17.69
17.49
18.10
21.09
19.61
21.12
4.50
19.61
17.89
76
27.57
Gross margin%
9.77
10.81
13.09
15.53
16.51
13.60
14.53
15.75
17.39
16.10
10.70
15.75
15.03
49
12.13
Operating margin%
13.52
15.83
18.04
20.55
22.63
23.81
24.38
24.10
21.19
20.02
15.19
23.81
20.87
13
16.35
Net margin%
13.70
14.50
13.29
15.53
14.78
14.39
16.82
16.30
18.25
17.30
24.69
16.82
15.15
7
33.81
P/E ratio (avg)x
6.878
7.457
7.493
6.678
6.626
6.696
7.194
6.398
6.993
6.396
20.78
6.696
6.787
79
30.28
EV/EBITx
44.67
45.41
49.43
56.47
65.39
70.55
82.50
89.52
87.92
90.56
32.91
87.92
67.97
21
14.10
FCF yield (avg)%
19.75
21.96
24.74
23.52
24.93
21.93
19.54
20.65
21.82
23.83
13.35
21.82
21.95
5
19.27
FCF margin%
28.20
28.97
30.40
31.61
32.25
32.82
33.85
34.07
35.79
34.87
18.15
34.07
32.53
50
1.637
FCF / Net incomex
0.637
0.646
0.551
0.513
0.440
0.467
0.404
0.407
0.366
0.321
1.338
0.404
0.454
54
25.21
ROIC%
26.03
24.34
24.46
23.90
22.29
24.62
24.22
23.50
24.29
25.62
20.90
24.29
24.31
23
20.43
Return on equity%
19.11
16.81
18.29
17.73
17.19
16.82
13.93
11.21
8.74
11.05
19.47
11.21
16.82
19
17.66
Return on assets%
30.51
33.25
33.31
35.21
34.23
36.02
38.09
39.84
40.55
40.27
24.77
39.84
35.62
85
13.85
EPSRp
5.83
6.20
5.61
5.34
5.71
5.84
5.25
5.83
5.81
5.77
14.55
0.21%
0.18%
—
17.94
EPS growth%
10.27
13.15
11.82
10.79
9.83
8.13
7.93
7.54
4.58
4.16
19.25
7.54
8.98
47
3.72
Bookvalue per shRp
7.58
6.73
6.75
7.11
6.46
6.64
6.21
6.06
6.48
6.17
5.66
(0.94%)
(3.59%)
—
18.62
FCF per shareRp
12.24
11.03
11.36
11.91
12.82
13.92
12.91
13.58
14.24
14.77
11.42
2.88%
2.82%
—
5.66
Dividend per shRp
8.47
8.47
8.05
7.69
8.21
8.93
9.07
9.08
9.87
9.88
8.61
3.78%
2.58%
—
11.61
Div yield (avg)%
27.10
25.43
27.68
29.07
28.84
29.91
30.85
28.40
25.49
28.43
21.87
28.43
28.41
57
6.56
Payout ratio%
26.11
26.00
24.03
21.49
21.15
20.06
22.90
23.77
24.33
23.25
2.77
23.25
23.51
86
2.669
Shares (diluted)B
1.857
1.692
1.502
1.397
1.549
1.667
1.809
1.843
1.630
1.809
2.648
3.15%
(0.66%)
66
24.72
Buyback yield%
22.79
23.71
26.55
27.78
24.97
22.85
24.93
25.87
23.40
23.32
14.25
23.40
24.32
37
0.470
D/E ratiox
0.652
0.675
0.716
0.821
0.875
0.905
0.974
1.106
1.268
1.233
0.277
1.106
0.890
44
43.18
Enterprise valueRp B
12.18
12.18
12.29
14.06
14.10
13.64
15.17
17.22
17.40
19.74
50.53
6.96%
6.16%
42
16.11
LT debtRp B
34.88
37.33
37.89
43.52
44.79
43.98
43.19
41.49
44.88
44.42
5.987
(0.17%)
3.36%
67
Cost of revenue
0.77%
1.00×
Operating expenses
0.25%
0.95×
Cash and investments
15.97%
Spread over hurdle
(7.47%)