16.79
RevenueRp B
42.71
44.16
43.99
44.48
44.69
45.72
47.04
47.97
48.00
48.21
17.85
1.53%
1.54%
84
5.40
Revenue growth%
25.95
27.63
25.96
23.75
21.51
24.20
25.60
24.39
24.92
27.35
8.30
24.92
25.26
55
27.37
Gross margin%
18.62
16.33
15.70
15.57
18.07
15.11
17.21
18.55
16.19
18.82
24.57
17.21
16.77
55
28.73
Operating margin%
17.32
14.61
16.88
15.08
14.14
12.91
11.05
8.14
9.71
12.33
23.89
11.05
13.53
34
24.96
Net margin%
22.41
23.34
21.94
19.93
18.15
16.67
16.78
19.19
19.69
21.17
28.14
19.19
19.81
76
37.60
P/E ratio (avg)x
6.211
6.146
6.923
6.766
6.091
6.568
7.371
6.669
6.920
6.958
28.00
6.920
6.717
13
21.11
EV/EBITx
22.14
20.52
17.63
16.23
17.43
16.62
17.99
17.97
17.67
17.45
15.59
17.67
17.65
23
2.69
FCF yield (avg)%
8.32
7.74
5.96
8.16
6.43
4.94
5.18
4.40
4.35
4.34
8.56
4.40
5.57
86
23.10
FCF margin%
23.16
24.94
26.94
29.43
28.86
27.62
27.95
28.65
31.21
31.91
24.88
28.65
28.30
47
1.409
FCF / Net incomex
1.386
1.357
1.341
1.367
1.360
1.204
1.076
1.068
0.948
0.824
0.149
1.068
1.273
90
12.63
ROIC%
7.98
5.45
6.37
7.13
7.98
5.57
5.20
7.38
8.46
10.95
16.57
7.38
7.26
47
29.42
Return on equity%
7.06
9.67
6.86
7.07
5.35
7.05
9.59
10.22
8.69
8.28
16.77
8.69
7.68
26
28.22
Return on assets%
5.33
2.44
1.83
0.44
0.40
0.40
2.84
4.51
2.37
1.50
12.66
2.37
2.10
12
17.21
EPSRp
13.70
15.02
16.19
14.52
14.38
13.04
13.70
14.97
13.59
15.19
17.58
1.11%
(0.07%)
—
2.74
EPS growth%
19.40
17.30
15.20
15.48
16.22
16.12
17.76
16.40
17.60
20.37
11.42
17.60
16.85
6
30.16
Bookvalue per shRp
31.94
36.31
37.09
37.64
40.84
47.11
50.78
47.93
49.63
52.89
23.37
5.31%
4.69%
—
36.77
FCF per shareRp
16.24
15.59
15.67
16.58
17.96
18.80
19.12
19.35
20.40
20.93
25.87
3.10%
3.03%
—
27.75
Dividend per shRp
41.92
42.84
48.35
46.52
49.87
56.92
57.19
62.89
67.71
78.51
19.89
9.50%
6.78%
—
25.88
Div yield (avg)%
9.15
6.90
9.27
8.32
5.82
6.64
8.39
9.46
7.14
6.58
9.70
7.14
7.73
18
29.94
Payout ratio%
21.38
20.21
18.38
18.08
17.92
19.27
19.55
16.96
18.41
19.30
17.22
19.27
18.84
64
0.734
Shares (diluted)B
0.859
0.797
0.892
0.919
0.990
1.124
1.207
1.291
1.372
1.397
0.700
7.14%
6.38%
47
27.68
Buyback yield%
8.40
10.58
9.40
11.48
13.97
15.83
17.29
16.09
15.24
15.19
17.83
15.83
14.58
74
1.402
D/E ratiox
1.025
1.015
1.014
1.147
1.162
1.204
1.282
1.424
1.486
1.379
0.569
1.379
1.183
84
11.26
Enterprise valueRp B
50.53
53.59
56.58
53.31
62.40
64.21
66.71
74.03
70.04
70.07
25.61
2.35%
4.48%
57
9.332
LT debtRp B
7.092
7.260
7.362
6.527
5.812
6.494
6.261
6.471
6.828
7.578
32.49
5.45%
1.69%
39
Cost of revenue
1.26%
0.97×
Operating expenses
2.24%
1.07×
Spread over hurdle
18.69%