5.218
RevenueRp B
40.66
41.30
41.49
43.19
44.56
44.88
46.25
48.65
50.56
51.79
5.776
3.05%
2.81%
9
7.94
Revenue growth%
15.45
16.46
17.88
16.64
19.29
19.72
20.98
23.72
25.19
27.32
9.99
23.72
19.50
25
12.46
Gross margin%
14.62
14.31
15.53
12.63
12.78
10.61
10.80
11.96
13.35
12.62
6.93
11.96
12.70
22
24.50
Operating margin%
18.23
19.67
16.76
19.69
19.59
20.47
18.36
19.30
21.87
22.17
13.47
20.47
19.63
77
27.04
Net margin%
4.34
4.00
5.20
6.91
5.41
6.64
6.46
8.14
11.05
8.91
20.62
8.14
6.55
47
27.63
P/E ratio (avg)x
5.589
5.451
5.217
4.794
4.713
4.488
4.796
5.020
4.967
5.209
36.81
4.967
4.994
12
23.43
EV/EBITx
16.27
16.29
16.07
14.45
14.73
15.52
16.54
15.50
13.97
13.55
29.56
15.50
15.51
30
23.88
FCF yield (avg)%
13.78
12.42
15.01
15.54
14.40
16.90
14.91
14.06
11.69
13.41
25.13
14.06
14.23
82
27.30
FCF margin%
23.42
22.73
20.77
23.55
20.57
22.29
24.09
26.81
25.82
23.14
22.98
24.09
23.28
40
0.859
FCF / Net incomex
0.234
0.243
0.277
0.324
0.311
0.301
0.330
0.350
0.407
0.454
1.198
0.350
0.317
50
15.02
ROIC%
21.30
20.44
21.68
22.03
19.23
21.81
23.96
23.37
25.99
26.85
5.92
23.96
21.92
32
20.31
Return on equity%
18.40
17.72
18.10
17.86
20.21
21.92
19.47
20.53
19.13
21.42
19.83
20.53
19.30
66
7.41
Return on assets%
15.97
17.26
18.19
16.62
14.01
17.00
17.88
19.55
17.52
15.01
18.08
17.52
17.13
15
1.74
EPSRp
6.09
6.39
6.67
7.14
7.35
7.15
6.97
7.08
7.17
7.94
1.85
1.57%
1.85%
—
22.22
EPS growth%
22.99
20.08
20.92
20.20
21.73
20.05
17.84
16.09
15.95
13.54
27.32
16.09
20.07
46
6.53
Bookvalue per shRp
5.37
5.90
6.25
6.23
7.10
8.32
9.60
9.75
9.83
10.01
4.90
7.10%
6.38%
—
2.44
FCF per shareRp
1.68
1.74
1.97
1.98
2.06
2.17
2.15
2.24
2.16
2.21
3.49
1.41%
2.79%
—
1.66
Dividend per shRp
7.20
7.09
7.67
7.78
7.50
7.40
6.86
7.91
7.90
8.18
2.18
1.73%
1.66%
—
3.85
Div yield (avg)%
12.55
13.37
16.32
17.27
15.69
18.52
17.82
17.62
14.62
16.28
15.59
17.62
16.30
35
11.18
Payout ratio%
9.88
7.56
9.51
8.92
6.56
8.71
11.42
11.80
9.88
11.86
2.01
11.42
9.69
92
3.552
Shares (diluted)B
6.355
7.369
8.794
9.321
9.817
11.00
13.14
14.52
14.45
14.53
3.510
8.16%
10.35%
55
7.83
Buyback yield%
20.20
20.35
19.79
21.05
22.17
19.57
16.80
14.96
12.18
12.83
10.48
14.96
19.68
30
1.021
D/E ratiox
0.879
0.948
0.887
0.861
0.915
1.006
1.129
1.280
1.203
1.355
1.630
1.203
0.977
34
26.93
Enterprise valueRp B
65.12
63.27
64.08
67.57
72.17
73.44
66.07
65.20
59.73
67.26
5.740
(1.40%)
0.25%
24
31.24
LT debtRp B
13.44
14.34
13.69
11.98
10.75
10.62
10.78
10.42
9.338
8.701
28.13
(4.15%)
(3.64%)
95
Cost of revenue
2.90%
1.01×
Operating expenses
3.08%
1.03×
Spread over hurdle
(3.44%)