40.98
RevenueRp B
24.42
25.55
27.75
29.95
31.30
33.99
35.40
38.05
40.86
42.68
44.32
6.40%
6.19%
19
28.72
Revenue growth%
19.67
20.78
19.20
18.39
17.48
17.79
18.11
15.88
16.78
18.34
27.49
17.79
18.23
10
20.39
Gross margin%
8.40
5.63
8.54
6.54
7.56
8.81
6.53
9.25
9.72
11.39
17.22
9.25
8.47
20
16.34
Operating margin%
18.24
15.61
17.67
19.28
17.34
15.93
14.03
12.20
9.56
9.19
2.49
12.20
15.77
40
25.59
Net margin%
15.60
17.81
18.13
20.55
21.45
20.52
20.95
22.98
23.15
20.95
3.03
20.95
20.75
75
7.260
P/E ratio (avg)x
9.745
9.889
11.02
11.96
11.65
10.72
11.82
12.67
13.61
13.27
6.368
12.67
11.74
26
27.61
EV/EBITx
27.88
28.42
27.02
27.55
28.81
31.32
34.16
31.48
33.39
36.19
24.63
33.39
30.07
31
7.99
FCF yield (avg)%
16.83
17.43
15.03
15.92
17.68
16.42
15.72
14.62
13.70
12.72
17.07
14.62
15.82
18
13.05
FCF margin%
4.32
2.74
4.07
3.41
3.39
5.94
5.80
6.20
8.39
7.21
23.78
6.20
5.06
69
1.303
FCF / Net incomex
1.196
1.301
1.210
1.286
1.159
1.203
1.219
1.119
0.988
1.048
0.196
1.119
1.200
23
29.95
ROIC%
23.11
24.55
22.46
23.53
22.19
23.92
22.50
22.77
24.01
25.85
28.78
23.92
23.32
87
13.24
Return on equity%
24.97
22.03
19.43
20.55
20.00
22.82
20.89
21.93
21.54
22.03
23.94
21.93
21.73
56
25.80
Return on assets%
21.14
20.03
21.16
22.90
22.36
24.25
26.66
25.78
25.98
25.85
19.99
25.85
23.58
57
4.74
EPSRp
3.70
3.29
3.20
3.16
3.29
3.30
3.65
3.27
3.28
3.09
5.23
(1.26%)
(0.99%)
—
16.70
EPS growth%
11.35
13.51
10.62
13.28
10.35
11.84
12.62
14.63
16.46
17.21
24.58
14.63
12.95
23
2.44
Bookvalue per shRp
7.22
7.97
8.45
8.70
9.96
10.09
11.01
10.79
11.97
12.48
6.47
4.62%
5.64%
—
2.21
FCF per shareRp
3.44
3.61
4.08
4.02
4.62
5.20
5.90
5.90
6.58
7.47
2.11
10.10%
9.70%
—
1.32
Dividend per shRp
4.07
3.70
4.15
4.54
4.68
4.51
4.92
5.06
4.84
5.39
5.91
2.88%
2.07%
—
7.85
Div yield (avg)%
18.19
21.05
23.78
22.56
22.09
23.94
24.45
22.53
21.61
19.92
22.58
22.53
22.31
11
3.44
Payout ratio%
24.03
26.12
26.98
24.95
26.65
25.63
24.71
21.78
23.12
22.44
8.47
23.12
24.83
92
4.741
Shares (diluted)B
4.269
4.672
4.265
4.107
4.229
4.460
5.000
5.078
4.625
4.359
4.662
0.60%
(0.81%)
30
25.48
Buyback yield%
22.16
21.41
24.08
25.29
26.94
27.16
28.40
30.22
32.74
32.61
25.64
30.22
27.05
66
1.633
D/E ratiox
0.329
0.298
0.279
0.302
0.287
0.276
0.294
0.309
0.305
0.299
1.494
0.299
0.298
48
33.94
Enterprise valueRp B
15.53
13.60
12.95
13.69
14.56
13.15
13.88
14.12
13.78
15.01
38.15
0.61%
0.37%
49
36.17
LT debtRp B
2.759
3.039
3.181
2.962
3.213
2.946
3.040
3.119
3.047
3.264
11.15
0.31%
1.48%
39
Cost of revenue
6.32%
1.01×
Operating expenses
5.50%
0.94×
Property and equipment
17.99%
Spread over hurdle
(2.12%)