20.92
RevenueRp B
54.01
55.03
55.94
55.63
55.34
54.39
53.29
53.93
55.46
54.32
22.27
(0.37%)
0.17%
56
22.23
Revenue growth%
0.50
0.40
0.40
1.43
1.02
2.59
4.69
1.71
2.18
1.82
8.17
2.18
1.57
88
8.36
Gross margin%
30.14
29.56
30.17
30.29
31.42
34.37
33.60
32.44
33.91
34.60
25.40
33.91
31.93
65
23.39
Operating margin%
25.91
25.57
26.47
27.39
29.67
28.43
28.95
28.43
26.03
26.77
16.12
28.43
27.08
76
4.25
Net margin%
11.23
13.97
11.88
12.71
13.08
10.49
8.08
10.67
7.72
7.04
17.51
8.08
10.95
83
7.095
P/E ratio (avg)x
40.54
45.10
42.62
39.61
43.03
43.34
42.00
46.21
47.65
44.18
22.37
44.18
43.19
29
6.341
EV/EBITx
15.64
16.39
16.39
15.91
15.04
14.36
14.24
14.10
13.73
13.77
30.69
14.10
14.70
52
6.50
FCF yield (avg)%
17.83
20.72
23.57
23.77
21.44
19.11
17.63
19.33
21.98
21.06
12.94
19.33
20.89
90
20.22
FCF margin%
10.92
12.23
13.94
15.57
17.50
15.52
17.73
19.03
18.92
21.73
19.60
18.92
16.53
35
1.216
FCF / Net incomex
0.694
0.799
0.784
0.771
0.808
0.807
0.893
0.999
1.186
1.175
0.393
0.999
0.808
33
14.87
ROIC%
9.44
11.58
14.04
14.78
14.73
16.03
18.74
18.92
19.16
17.80
29.20
18.74
15.40
11
10.99
Return on equity%
0.40
2.68
5.64
3.13
0.41
0.40
1.67
3.39
4.03
4.62
7.39
3.39
2.91
31
24.61
Return on assets%
19.70
20.50
20.83
18.10
17.15
18.31
20.88
19.24
21.76
21.85
3.47
20.88
20.10
60
9.82
EPSRp
10.85
10.33
9.61
9.62
9.83
10.84
10.48
10.53
11.35
12.57
10.28
5.05%
1.29%
—
29.86
EPS growth%
22.78
22.27
20.83
18.89
19.08
18.84
18.37
20.73
23.53
20.96
2.34
20.73
20.78
46
4.36
Bookvalue per shRp
28.45
26.98
27.96
29.84
30.61
32.03
36.54
39.36
44.09
46.54
27.93
8.74%
5.31%
—
23.75
FCF per shareRp
9.85
9.86
11.43
12.99
11.98
11.39
11.94
11.60
11.81
12.55
13.79
0.94%
2.92%
—
7.22
Dividend per shRp
7.38
7.23
7.21
7.08
6.93
7.75
7.08
6.51
6.95
6.35
27.42
(1.73%)
(2.33%)
—
28.73
Div yield (avg)%
20.37
17.83
15.25
16.91
18.95
21.66
21.25
21.03
21.72
21.41
2.21
21.41
20.70
14
2.80
Payout ratio%
1.36
1.66
3.06
5.42
5.70
3.81
5.90
6.55
8.62
9.27
6.32
6.55
5.56
38
1.248
Shares (diluted)B
1.702
1.654
1.694
1.761
1.907
2.018
2.126
2.400
2.541
2.802
1.238
7.99%
5.35%
62
10.16
Buyback yield%
6.40
6.62
7.54
9.19
6.93
8.37
9.85
10.49
8.54
7.36
21.88
8.54
7.95
17
1.771
D/E ratiox
1.167
1.018
1.112
1.144
1.136
1.094
1.099
1.005
1.028
0.989
0.732
1.028
1.096
80
56.50
Enterprise valueRp B
80.14
87.23
99.67
111.0
125.3
118.8
134.2
137.7
139.6
160.8
47.89
5.10%
6.64%
28
46.62
LT debtRp B
93.10
110.6
117.2
127.9
137.8
166.2
173.4
196.5
227.9
253.7
8.369
12.98%
10.87%
12
Cost of revenue
(0.04%)
0.98×
Operating expenses
0.37%
1.02×
Goodwill & intangibles
17.52%
Property and equipment
17.00%
Spread over hurdle
(1.07%)