18.88
RevenueRp B
22.41
23.64
25.29
26.91
28.79
29.53
30.51
31.61
33.62
34.86
20.27
3.90%
4.83%
49
19.47
Revenue growth%
13.64
14.45
14.15
14.75
14.19
12.20
12.58
12.89
14.76
16.38
14.12
12.89
14.17
46
7.08
Gross margin%
5.45
6.88
5.78
5.98
5.44
4.20
4.07
4.90
7.40
5.10
26.92
4.90
5.45
68
10.93
Operating margin%
7.21
4.72
7.16
9.89
11.38
8.75
10.56
13.25
13.93
14.58
8.27
13.25
10.23
6
22.97
Net margin%
19.20
20.17
22.68
20.84
21.18
23.15
24.99
24.35
22.97
23.01
26.13
23.15
22.83
45
13.33
P/E ratio (avg)x
41.33
44.51
45.27
46.47
49.95
58.97
64.33
64.86
76.13
90.92
17.25
64.86
54.46
82
18.00
EV/EBITx
15.88
13.65
13.34
13.22
12.98
12.43
12.62
12.65
12.89
13.55
32.09
12.65
13.10
68
19.48
FCF yield (avg)%
18.66
21.09
19.66
17.84
20.66
19.06
21.46
23.41
22.82
25.39
21.25
22.82
20.87
73
16.24
FCF margin%
15.52
14.62
16.47
19.20
16.48
14.68
13.31
11.16
10.88
8.05
15.38
11.16
14.65
88
0.368
FCF / Net incomex
1.950
1.968
2.323
2.501
2.760
2.724
3.008
3.416
3.847
3.931
1.132
3.416
2.742
28
7.54
ROIC%
9.41
7.64
9.62
10.28
7.43
10.03
7.31
4.74
6.29
5.74
13.64
6.29
7.54
94
27.13
Return on equity%
15.77
16.78
18.26
15.73
17.43
16.06
14.19
16.56
18.21
16.21
13.91
16.21
16.38
74
5.43
Return on assets%
13.96
12.60
14.42
15.02
14.93
16.70
15.74
14.10
13.44
14.60
28.19
14.60
14.51
32
2.09
EPSRp
2.75
2.82
3.24
3.55
3.46
3.73
4.00
4.44
5.14
4.76
2.29
6.58%
4.83%
—
20.69
EPS growth%
10.98
8.39
11.28
11.55
10.48
7.81
7.03
8.07
5.12
4.00
2.13
7.03
8.23
67
4.45
Bookvalue per shRp
15.14
15.51
14.93
16.76
16.10
19.11
20.72
23.22
27.20
26.38
5.41
10.38%
6.89%
—
7.13
FCF per shareRp
5.93
6.94
8.23
8.86
9.83
10.71
12.17
12.29
13.33
15.64
7.94
9.72%
11.24%
—
10.28
Dividend per shRp
14.42
14.31
16.32
16.56
16.39
16.96
15.69
15.31
17.68
19.85
4.73
3.91%
4.17%
—
19.22
Div yield (avg)%
11.03
8.50
5.50
4.92
3.37
5.93
3.30
4.79
6.91
3.97
17.28
4.79
5.21
53
29.07
Payout ratio%
15.63
14.86
16.00
17.05
16.64
15.83
17.99
19.52
22.46
24.52
10.29
19.52
16.85
35
1.508
Shares (diluted)B
1.834
1.822
2.035
1.961
2.087
2.026
2.098
2.165
2.530
2.959
1.483
7.23%
6.26%
38
5.99
Buyback yield%
1.20
4.10
5.18
8.05
7.04
8.87
8.91
9.62
11.33
14.28
27.63
9.62
8.46
43
0.598
D/E ratiox
1.021
1.160
1.319
1.516
1.751
1.846
1.930
1.973
2.101
2.098
0.460
1.973
1.798
76
27.62
Enterprise valueRp B
35.89
39.25
37.56
43.92
43.27
42.45
40.57
38.58
37.65
40.99
18.51
(1.08%)
2.88%
93
14.68
LT debtRp B
14.59
12.46
10.83
9.242
9.364
10.10
8.940
8.458
7.724
7.533
17.66
(4.26%)
(6.10%)
47
Cost of revenue
4.78%
0.99×
Operating expenses
5.10%
1.03×
Spread over hurdle
17.65%