1.582
RevenueRp B
15.14
16.49
17.94
19.58
20.76
22.26
24.23
26.55
28.53
31.20
1.732
8.49%
8.40%
67
23.54
Revenue growth%
14.85
14.43
17.14
19.54
17.65
19.93
22.74
20.43
19.90
20.55
21.87
20.43
19.72
6
14.84
Gross margin%
13.27
10.82
10.32
9.50
6.55
6.99
9.89
8.37
8.51
10.04
22.65
8.51
9.70
86
18.29
Operating margin%
0.87
0.40
1.98
0.40
3.15
4.93
4.55
3.70
1.00
1.33
19.63
3.70
1.65
40
11.20
Net margin%
17.60
16.71
15.11
12.98
9.99
7.65
5.64
8.47
7.67
10.61
7.62
7.67
10.30
65
27.08
P/E ratio (avg)x
24.35
22.23
21.04
19.73
21.66
21.50
20.09
18.18
19.18
17.95
32.60
19.18
20.57
25
9.309
EV/EBITx
65.48
67.80
65.87
73.46
80.87
96.11
105.4
114.3
114.6
118.6
24.19
114.3
88.49
81
7.20
FCF yield (avg)%
25.80
27.81
30.53
32.18
29.98
30.68
30.83
33.18
34.41
35.49
18.90
33.18
30.75
21
13.99
FCF margin%
18.08
20.77
20.89
18.09
15.88
16.06
18.72
15.85
15.48
17.38
14.63
16.06
17.73
42
0.627
FCF / Net incomex
1.700
1.477
1.488
1.327
1.388
1.456
1.420
1.458
1.327
1.166
1.596
1.420
1.438
76
18.33
ROIC%
15.10
17.65
17.46
16.96
19.73
20.39
20.21
17.92
19.22
21.57
19.54
20.21
18.57
88
25.67
Return on equity%
24.53
23.38
20.70
20.42
23.37
20.77
18.94
16.44
13.72
11.42
9.99
16.44
20.56
87
6.05
Return on assets%
7.04
5.24
4.16
4.50
2.71
0.40
0.40
2.68
0.73
0.40
5.81
0.40
2.69
55
8.39
EPSRp
2.99
2.67
2.45
2.55
2.30
2.09
1.98
2.01
1.95
1.79
9.13
(4.81%)
(5.26%)
—
24.49
EPS growth%
29.31
27.16
24.50
24.56
21.74
22.37
20.75
22.38
21.77
19.34
14.97
21.77
22.38
34
8.62
Bookvalue per shRp
2.29
2.50
2.44
2.43
2.22
2.21
2.10
1.86
1.88
2.08
1.81
(1.26%)
0.15%
—
8.03
FCF per shareRp
4.09
4.00
3.91
3.56
3.69
3.62
3.64
3.50
3.70
3.50
8.19
(1.07%)
(2.65%)
—
7.58
Dividend per shRp
3.83
4.09
3.88
3.54
3.53
4.02
3.77
4.00
4.18
4.79
1.58
6.25%
2.08%
—
20.22
Div yield (avg)%
24.40
22.09
22.04
21.41
23.38
21.88
24.55
21.78
24.62
23.61
18.49
23.61
22.74
19
8.71
Payout ratio%
12.15
9.99
8.75
8.48
8.10
8.09
9.57
10.85
11.37
9.41
16.90
9.57
9.49
30
1.105
Shares (diluted)B
0.785
0.847
0.896
0.994
0.954
1.060
1.093
1.129
1.029
0.967
1.114
0.26%
1.01%
85
9.23
Buyback yield%
9.76
12.72
13.56
13.74
11.79
12.26
11.21
11.45
8.51
8.25
26.72
11.21
11.62
13
0.474
D/E ratiox
1.656
1.730
1.944
1.974
2.330
2.556
2.512
2.651
2.708
2.803
1.295
2.651
2.421
84
24.32
Enterprise valueRp B
8.310
7.697
8.232
8.007
7.686
7.227
6.536
6.645
6.283
6.182
24.32
(4.26%)
(4.05%)
14
17.16
LT debtRp B
13.71
14.79
15.45
17.80
19.97
20.67
22.59
22.67
25.40
28.84
13.42
7.62%
8.60%
73
Cost of revenue
8.71%
1.03×
Operating expenses
7.55%
0.92×
Property and equipment
16.86%
Spread over hurdle
(8.77%)