29.49
RevenueRp B
144.3
146.1
149.7
147.6
145.0
142.7
142.6
144.8
146.1
148.6
32.45
0.50%
0.08%
31
21.73
Revenue growth%
9.21
7.34
5.83
8.54
10.65
11.07
10.90
13.05
12.10
10.19
7.87
11.07
10.42
42
12.31
Gross margin%
12.92
11.19
11.43
11.36
8.58
7.45
10.04
9.73
11.78
8.89
23.82
9.73
10.61
83
4.63
Operating margin%
3.72
2.52
2.37
0.90
1.13
1.79
0.63
1.59
0.40
0.40
17.93
0.63
1.36
8
11.87
Net margin%
17.87
17.99
19.05
21.96
23.29
21.87
24.08
24.65
23.26
21.93
23.65
23.26
21.95
60
8.788
P/E ratio (avg)x
19.13
22.54
21.87
23.62
23.29
24.80
29.80
30.49
33.33
36.65
11.30
30.49
24.21
35
9.761
EV/EBITx
8.423
9.311
10.16
12.29
14.97
15.38
15.86
18.64
19.40
19.55
32.90
18.64
15.17
35
2.06
FCF yield (avg)%
24.78
24.80
27.40
29.41
27.85
26.90
28.56
25.61
24.53
27.05
16.09
26.90
26.97
92
17.50
FCF margin%
30.18
30.47
33.33
33.07
32.97
31.47
32.80
31.14
31.15
33.91
22.26
31.47
32.14
64
1.114
FCF / Net incomex
1.290
1.198
1.241
1.098
1.200
1.275
1.164
1.015
0.989
1.042
1.374
1.042
1.181
43
6.48
ROIC%
30.48
30.84
29.24
29.38
31.94
30.29
30.85
30.64
33.40
36.35
9.36
30.85
30.74
52
13.06
Return on equity%
17.56
18.63
16.80
15.97
14.05
12.24
15.10
16.28
15.11
14.42
5.54
15.10
15.54
51
23.09
Return on assets%
25.02
24.27
21.67
21.44
21.32
21.75
19.56
21.27
19.86
20.29
16.56
20.29
21.38
32
7.24
EPSRp
27.26
25.23
26.51
27.16
24.44
23.71
25.80
22.92
22.36
22.49
8.04
(1.65%)
(2.78%)
—
25.66
EPS growth%
18.32
16.62
13.84
12.58
11.24
8.89
7.97
5.44
7.55
9.80
5.88
7.97
10.52
61
16.90
Bookvalue per shRp
12.73
12.66
11.43
10.91
11.35
10.42
9.37
8.50
8.08
7.10
7.87
(8.95%)
(5.44%)
—
27.36
FCF per shareRp
13.93
13.17
13.10
12.18
12.25
12.78
13.46
12.34
11.82
12.10
25.62
(0.25%)
(0.58%)
—
12.40
Dividend per shRp
20.55
20.99
18.46
19.87
18.17
16.94
17.93
19.53
21.38
22.91
27.73
4.75%
(0.31%)
—
25.61
Div yield (avg)%
17.79
16.79
16.85
18.72
20.85
19.60
20.53
19.87
19.52
17.54
12.68
19.60
19.12
46
4.86
Payout ratio%
18.24
17.45
19.53
21.99
22.09
23.45
22.28
23.95
25.72
25.71
25.45
23.95
22.18
24
1.849
Shares (diluted)B
1.727
1.966
1.924
1.842
1.825
2.110
2.328
2.476
2.816
2.821
1.820
9.10%
4.38%
16
8.48
Buyback yield%
26.08
26.45
28.90
28.16
25.84
25.60
24.70
24.70
23.60
22.12
7.16
24.70
25.72
29
1.098
D/E ratiox
2.810
2.833
3.150
3.241
3.165
3.367
3.544
3.601
4.278
4.529
0.143
3.601
3.304
42
97.35
Enterprise valueRp B
59.58
66.20
67.40
77.82
78.94
76.14
78.37
73.29
76.78
80.77
149.8
0.46%
4.30%
27
75.57
LT debtRp B
20.78
22.63
24.35
24.05
26.24
26.06
28.67
30.47
30.75
34.47
31.79
5.61%
5.58%
86
Cost of revenue
0.08%
1.00×
Operating expenses
0.31%
1.02×
Spread over hurdle
(10.52%)