20.99
RevenueRp B
36.97
40.58
43.16
47.90
52.54
56.20
61.08
66.74
72.50
80.35
21.52
8.87%
9.03%
5
23.08
Revenue growth%
11.55
8.63
10.74
9.07
8.49
11.17
11.93
14.82
14.10
12.46
20.68
12.46
11.36
66
26.57
Gross margin%
11.32
9.16
11.46
11.19
11.94
11.44
9.22
7.55
8.18
7.99
16.80
8.18
10.21
74
9.52
Operating margin%
23.23
22.19
20.13
22.27
23.77
22.57
24.56
22.84
20.54
20.02
26.10
22.57
22.42
67
25.07
Net margin%
19.88
18.58
21.06
21.28
21.75
24.45
22.86
21.88
23.42
24.53
16.40
23.42
21.81
7
22.07
P/E ratio (avg)x
20.95
18.29
16.04
15.70
14.63
14.85
14.07
12.30
12.47
11.33
6.758
12.47
14.74
80
9.043
EV/EBITx
36.43
35.51
37.00
35.75
35.17
34.25
33.56
34.22
36.57
40.63
9.839
34.25
35.63
72
4.07
FCF yield (avg)%
15.00
14.73
12.24
14.15
16.33
13.36
16.20
13.38
10.58
9.63
29.62
13.36
13.77
76
25.09
FCF margin%
20.46
22.61
24.76
26.69
28.45
31.17
29.13
27.32
27.61
26.97
14.79
27.61
27.15
16
0.927
FCF / Net incomex
1.273
1.417
1.455
1.387
1.385
1.580
1.781
1.948
2.067
2.159
1.592
1.948
1.517
84
11.54
ROIC%
11.03
11.89
14.45
13.23
10.87
8.02
5.47
4.06
4.72
7.28
4.13
5.47
9.44
8
23.26
Return on equity%
21.94
22.20
20.92
20.19
17.55
19.81
19.77
18.29
19.66
19.82
17.81
19.77
19.82
64
23.46
Return on assets%
18.83
18.47
19.59
17.59
15.64
15.82
12.98
11.51
14.14
17.07
9.58
14.14
16.44
17
11.38
EPSRp
18.28
19.14
18.02
19.19
18.56
18.06
17.99
18.95
19.11
16.92
11.80
(1.84%)
(0.22%)
—
24.14
EPS growth%
2.29
1.06
0.96
1.42
3.87
4.75
5.93
2.94
2.91
4.67
9.53
4.67
2.93
13
44.93
Bookvalue per shRp
41.83
48.03
50.41
49.77
50.34
47.63
54.16
61.91
59.41
67.94
62.68
6.18%
5.68%
—
64.78
FCF per shareRp
31.59
35.97
34.98
38.54
37.56
40.03
38.08
41.60
47.27
52.91
18.93
7.10%
6.92%
—
23.33
Dividend per shRp
40.24
38.17
34.22
32.18
28.25
28.78
25.61
24.04
26.03
24.91
42.87
(2.49%)
(4.31%)
—
3.15
Div yield (avg)%
31.33
31.09
28.69
25.88
25.37
24.55
26.04
27.86
27.23
29.47
25.27
27.23
27.54
82
5.32
Payout ratio%
13.59
13.72
13.40
13.70
13.11
15.99
17.34
16.43
14.03
15.74
12.38
15.99
13.87
89
1.132
Shares (diluted)B
1.672
1.712
1.803
1.968
2.232
2.578
2.439
2.709
2.919
3.176
1.125
7.31%
8.41%
9
15.33
Buyback yield%
0.40
1.59
2.32
2.44
0.40
2.51
0.40
0.40
0.84
3.14
2.55
0.84
1.21
67
1.657
D/E ratiox
0.283
0.317
0.300
0.320
0.340
0.372
0.347
0.336
0.390
0.430
0.159
0.372
0.338
68
20.46
Enterprise valueRp B
8.932
9.227
11.17
13.00
14.30
15.91
15.74
18.25
21.64
21.32
29.90
8.32%
10.60%
19
35.28
LT debtRp B
57.79
64.96
63.43
62.28
63.97
60.01
54.70
61.43
64.64
70.55
55.95
1.98%
1.17%
91
Cost of revenue
9.03%
1.00×
Operating expenses
8.39%
0.94×
Cash and investments
20.00%
Spread over hurdle
(1.82%)