14.54
RevenueRp B
42.22
43.53
44.17
44.07
45.45
46.86
47.76
48.19
49.22
49.27
16.24
1.63%
1.65%
20
7.28
Revenue growth%
10.53
10.62
11.42
11.07
11.01
12.61
13.24
15.11
14.69
11.96
18.44
13.24
11.69
33
7.88
Gross margin%
9.70
10.97
13.51
14.43
16.50
14.54
11.80
10.96
11.89
11.96
4.77
11.89
11.92
30
22.86
Operating margin%
34.36
33.01
34.47
34.71
37.25
39.02
36.11
33.74
34.56
36.15
9.20
36.11
34.63
79
24.03
Net margin%
18.17
16.58
14.40
12.38
10.82
8.92
11.40
11.68
12.14
13.51
5.40
11.68
12.26
75
11.54
P/E ratio (avg)x
19.46
18.46
17.68
16.50
15.53
16.51
14.85
15.20
14.02
12.90
32.11
14.85
16.01
45
25.26
EV/EBITx
31.23
32.28
34.02
38.34
35.78
38.40
35.70
37.28
38.92
36.85
16.84
37.28
36.32
59
28.82
FCF yield (avg)%
11.92
11.11
11.38
12.96
15.07
14.89
14.05
11.75
10.72
9.75
24.83
11.75
11.83
45
5.20
FCF margin%
11.98
12.46
11.57
8.71
10.51
8.23
6.85
7.61
5.72
7.13
25.62
7.13
8.47
19
0.540
FCF / Net incomex
1.161
1.021
0.909
0.932
1.034
0.992
0.953
1.035
0.983
1.033
1.439
0.992
1.006
46
21.06
ROIC%
24.63
24.77
22.61
22.25
23.16
22.87
21.24
18.25
21.04
19.66
22.73
21.04
22.43
49
21.94
Return on equity%
15.87
15.10
13.93
15.89
16.20
17.42
19.88
21.76
22.76
25.43
10.80
21.76
16.81
12
19.13
Return on assets%
9.78
11.11
13.87
15.98
14.57
13.67
14.84
17.25
15.11
14.54
2.85
14.84
14.55
23
12.34
EPSRp
3.55
4.21
4.62
4.70
5.56
5.68
6.57
6.80
6.72
6.95
13.43
4.57%
7.80%
—
2.39
EPS growth%
15.68
12.88
11.68
14.11
14.78
13.81
12.04
11.78
12.55
12.18
11.32
12.18
12.71
90
11.50
Bookvalue per shRp
9.78
10.60
11.15
10.99
11.45
11.75
11.53
11.23
11.72
12.28
11.41
1.40%
2.76%
—
3.70
FCF per shareRp
3.70
3.76
3.79
3.70
4.30
4.90
4.94
5.58
5.90
5.75
10.27
5.96%
4.50%
—
4.28
Dividend per shRp
16.26
16.68
18.95
18.72
18.99
21.12
21.67
24.81
24.54
23.73
2.63
4.56%
4.35%
—
7.15
Div yield (avg)%
25.88
27.72
25.38
22.96
25.34
27.65
29.06
30.05
30.77
29.12
3.47
29.12
27.68
15
6.47
Payout ratio%
9.45
10.29
10.00
10.53
12.28
14.77
13.14
12.50
10.47
8.08
3.77
12.50
10.50
52
4.200
Shares (diluted)B
2.779
2.872
2.450
2.141
2.186
2.085
2.135
1.984
1.796
1.910
4.251
(2.67%)
(5.26%)
9
23.61
Buyback yield%
7.28
5.13
8.12
5.32
7.11
5.41
3.88
3.82
3.50
4.61
18.27
3.88
5.22
41
0.188
D/E ratiox
1.500
1.639
1.867
1.944
2.133
2.361
2.209
2.028
2.264
2.133
1.675
2.209
2.080
65
47.51
Enterprise valueRp B
34.07
34.59
32.90
35.27
37.10
40.47
35.35
31.61
32.97
35.57
12.23
(0.84%)
(0.31%)
87
41.91
LT debtRp B
20.78
20.49
21.48
21.72
23.42
23.68
24.04
27.90
30.49
33.97
50.16
7.72%
6.70%
66
Cost of revenue
1.68%
1.00×
Operating expenses
1.25%
0.96×
Spread over hurdle
65.65%