28.71
RevenueRp B
30.13
30.85
32.90
34.62
36.13
37.51
39.94
41.29
42.54
44.06
31.08
4.05%
4.14%
13
28.55
Revenue growth%
17.87
19.21
17.20
15.77
17.76
16.41
16.43
16.71
14.54
13.52
14.41
16.41
16.57
76
25.25
Gross margin%
4.90
4.69
4.80
5.38
6.98
4.61
7.48
7.66
4.86
2.49
13.71
4.86
4.88
93
9.13
Operating margin%
0.70
0.40
0.40
0.40
0.80
3.44
3.30
5.84
8.54
9.53
17.11
5.84
2.05
31
11.80
Net margin%
17.36
19.19
20.78
20.63
20.66
20.57
20.04
22.62
22.84
20.23
14.13
20.57
20.60
71
10.32
P/E ratio (avg)x
9.641
9.110
8.926
9.917
8.794
7.803
8.712
7.747
7.637
7.152
20.59
7.747
8.753
92
17.62
EV/EBITx
25.75
28.71
26.57
28.72
29.61
33.01
34.45
33.43
36.28
35.46
34.71
34.45
31.31
23
25.91
FCF yield (avg)%
15.34
13.07
13.56
16.15
17.79
19.57
21.53
18.59
18.92
16.73
28.67
18.92
17.26
71
15.18
FCF margin%
21.99
20.50
17.64
15.96
18.94
19.37
16.92
18.18
19.20
19.48
8.44
19.20
19.07
68
0.812
FCF / Net incomex
0.894
0.926
0.952
0.977
0.923
0.933
1.008
1.185
1.202
1.347
0.288
1.185
0.965
90
23.88
ROIC%
10.33
8.85
8.20
5.60
6.44
7.81
9.58
7.50
10.16
8.57
24.48
8.57
8.38
6
25.58
Return on equity%
28.53
29.92
28.53
29.93
27.87
28.90
29.84
28.10
26.68
29.06
24.17
28.90
28.71
35
15.42
Return on assets%
7.74
5.46
8.38
9.52
7.14
7.82
8.98
11.81
9.87
8.88
5.50
8.98
8.63
34
19.94
EPSRp
25.48
30.00
30.55
34.02
33.48
39.62
39.22
44.67
49.28
48.42
21.22
7.66%
8.09%
—
2.00
EPS growth%
19.15
19.18
19.14
22.10
19.24
17.13
15.34
13.52
13.46
12.62
23.33
13.52
18.13
23
21.55
Bookvalue per shRp
10.03
10.90
11.89
12.73
12.96
13.27
12.74
12.10
11.21
11.02
22.48
(3.20%)
2.16%
—
6.02
FCF per shareRp
51.08
56.59
59.70
68.19
71.38
78.46
81.31
95.40
110.89
110.99
11.48
9.23%
8.89%
—
11.50
Dividend per shRp
30.48
34.78
37.28
42.34
40.75
45.70
42.73
46.80
51.94
50.12
4.88
4.23%
5.40%
—
5.31
Div yield (avg)%
6.04
4.03
5.99
4.45
7.02
8.28
10.49
9.97
10.71
13.01
2.87
10.49
7.65
20
3.43
Payout ratio%
7.04
4.83
4.45
4.39
2.16
2.57
1.79
1.80
2.54
1.09
21.03
1.80
2.55
93
1.113
Shares (diluted)B
1.444
1.640
1.620
1.552
1.759
2.010
2.205
2.527
2.618
2.908
1.138
10.58%
8.34%
55
8.55
Buyback yield%
6.05
7.10
6.93
8.08
7.25
7.84
5.54
6.98
8.35
7.85
3.14
7.84
7.18
85
0.107
D/E ratiox
0.977
0.954
0.979
1.034
1.109
1.182
1.085
1.190
1.074
0.961
0.151
1.085
1.054
39
7.882
Enterprise valueRp B
8.333
7.850
8.637
7.664
6.661
6.759
6.355
5.844
6.207
6.207
4.793
(1.40%)
(2.52%)
72
31.63
LT debtRp B
9.391
9.950
11.31
11.72
11.55
13.08
13.75
15.37
15.35
16.17
11.43
6.96%
5.66%
92
Cost of revenue
3.63%
0.95×
Operating expenses
4.57%
1.04×
Property and equipment
17.43%