9.317
RevenueRp B
12.17
12.27
12.84
13.14
13.66
14.24
14.91
15.26
15.99
16.57
10.03
3.93%
3.24%
40
22.47
Revenue growth%
8.46
5.59
2.98
2.94
4.40
4.00
1.48
0.40
0.40
1.01
27.19
1.01
2.96
75
8.74
Gross margin%
22.49
19.57
18.25
16.49
18.65
16.47
17.04
16.96
14.44
17.40
8.30
16.96
17.22
12
28.74
Operating margin%
27.58
26.70
23.77
22.65
22.70
25.13
26.60
27.08
29.01
30.04
10.12
27.08
26.65
27
17.35
Net margin%
0.40
0.40
0.40
2.05
0.40
1.78
2.90
4.68
3.21
2.79
10.74
2.90
1.92
48
36.60
P/E ratio (avg)x
8.778
9.234
8.487
7.435
7.575
6.669
6.866
7.115
7.004
6.420
7.150
6.866
7.275
44
30.42
EV/EBITx
18.01
21.16
23.93
28.29
32.17
34.54
34.29
34.03
37.41
40.49
14.97
34.54
33.10
57
5.25
FCF yield (avg)%
11.48
10.61
8.87
7.45
10.05
12.30
14.89
13.13
15.42
17.98
19.74
14.89
11.89
78
28.48
FCF margin%
6.01
4.02
1.07
0.40
0.40
0.40
1.64
0.40
2.88
0.40
19.52
0.40
0.74
84
1.724
FCF / Net incomex
3.058
3.065
3.041
3.262
3.739
3.776
3.774
4.222
4.458
5.183
1.638
4.222
3.757
12
6.30
ROIC%
23.95
26.17
28.38
30.55
30.79
32.89
31.71
28.86
27.35
25.74
9.02
28.86
28.62
67
13.33
Return on equity%
6.18
6.21
8.64
7.18
8.67
6.89
7.95
5.45
5.09
4.95
15.78
5.45
6.55
23
28.60
Return on assets%
27.10
30.06
29.73
30.72
30.07
28.83
31.69
28.75
28.72
25.99
16.49
28.75
29.28
28
0.78
EPSRp
0.37
0.33
0.36
0.32
0.29
0.25
0.27
0.25
0.24
0.23
0.85
(4.04%)
(5.16%)
—
27.62
EPS growth%
19.13
17.47
19.75
21.21
21.92
23.69
21.72
21.20
23.39
21.15
29.12
21.72
21.20
71
1.38
Bookvalue per shRp
0.29
0.31
0.32
0.31
0.33
0.33
0.33
0.37
0.36
0.42
1.01
4.92%
2.71%
—
1.35
FCF per shareRp
0.90
0.99
0.98
0.96
0.94
0.85
0.97
1.00
0.92
0.97
0.51
0.62%
1.38%
—
1.00
Dividend per shRp
1.55
1.55
1.59
1.78
1.72
1.94
1.84
1.85
1.87
2.07
0.27
3.76%
3.67%
—
26.94
Div yield (avg)%
18.45
19.88
19.05
20.60
21.93
21.92
20.65
18.91
16.17
16.14
4.58
18.91
19.46
40
25.79
Payout ratio%
22.96
23.56
23.36
23.24
21.05
20.94
21.99
22.40
24.44
22.73
8.67
22.40
22.85
84
6.319
Shares (diluted)B
6.099
5.464
5.666
5.583
5.738
6.309
7.039
7.511
6.906
7.287
6.084
4.89%
2.67%
68
24.05
Buyback yield%
1.05
0.40
1.43
1.36
1.75
2.57
3.58
0.93
0.40
0.40
6.23
0.93
1.20
23
0.564
D/E ratiox
1.407
1.278
1.304
1.361
1.452
1.288
1.253
1.329
1.447
1.300
0.111
1.300
1.317
93
16.68
Enterprise valueRp B
19.65
19.32
21.63
23.48
22.64
21.64
21.94
20.67
19.40
17.34
15.99
(5.20%)
(1.27%)
65
9.948
LT debtRp B
13.24
13.08
14.51
16.55
19.14
18.92
22.13
24.83
27.36
29.14
7.765
8.77%
9.20%
60
Cost of revenue
3.13%
0.99×
Operating expenses
3.36%
1.01×
Property and equipment
16.65%
Spread over hurdle
(4.11%)