10.41
RevenueRp B
37.36
37.83
39.29
41.61
43.85
44.46
45.34
46.36
48.26
48.76
11.14
2.15%
2.94%
27
8.00
Revenue growth%
8.37
9.65
7.10
5.53
5.33
5.02
7.22
7.65
5.99
5.77
9.80
5.99
6.54
55
22.70
Gross margin%
16.68
16.34
15.87
18.24
20.18
22.01
23.60
21.23
24.02
23.94
22.51
23.60
20.71
13
26.23
Operating margin%
19.44
19.61
18.11
19.29
17.65
16.69
15.36
13.49
15.24
15.65
5.70
15.36
17.17
80
8.64
Net margin%
5.73
3.56
2.40
4.05
5.18
3.78
1.83
1.95
1.03
1.81
18.91
1.83
2.98
91
26.96
P/E ratio (avg)x
18.14
18.74
20.06
23.18
24.76
28.29
27.95
32.71
35.81
34.98
29.60
32.71
26.35
81
30.98
EV/EBITx
24.44
24.33
24.92
24.39
27.43
30.32
32.06
30.89
30.49
34.36
17.57
30.89
28.88
78
11.00
FCF yield (avg)%
20.99
20.61
23.07
25.81
26.15
25.64
27.01
24.16
24.36
25.41
15.37
25.41
24.88
39
19.87
FCF margin%
13.15
14.99
16.36
16.14
13.58
15.46
13.59
13.92
13.04
13.19
2.44
13.59
13.76
74
0.402
FCF / Net incomex
1.428
1.312
1.328
1.357
1.241
1.118
1.066
1.006
0.924
0.876
1.357
1.006
1.180
41
16.41
ROIC%
27.19
27.44
26.90
26.28
27.11
26.93
26.25
27.10
25.38
22.59
14.73
26.25
26.91
44
12.45
Return on equity%
29.43
28.57
26.03
29.02
28.88
26.33
24.06
24.65
23.21
20.82
22.47
24.06
26.18
20
21.47
Return on assets%
24.41
26.06
28.35
31.25
33.51
30.67
32.94
31.88
30.14
28.37
25.38
30.67
30.40
67
42.46
EPSRp
13.52
12.34
13.48
12.63
12.52
14.05
14.71
15.95
14.99
14.83
45.22
3.45%
0.96%
—
15.98
EPS growth%
25.07
25.02
26.53
23.61
23.23
25.94
27.17
30.08
30.05
32.88
29.98
30.05
26.24
15
48.53
Bookvalue per shRp
28.22
25.12
26.66
26.41
25.05
26.23
28.77
28.78
31.04
30.33
8.03
3.91%
(0.14%)
—
10.13
FCF per shareRp
33.72
36.88
40.28
39.92
42.90
47.49
51.03
54.37
60.86
68.43
21.72
9.79%
8.43%
—
9.42
Dividend per shRp
7.21
7.87
7.10
6.55
6.67
6.32
6.64
5.92
5.39
5.63
38.09
(3.36%)
(3.55%)
—
25.49
Div yield (avg)%
19.50
17.86
14.91
11.96
13.25
11.12
8.27
6.57
8.73
11.02
7.33
8.73
11.54
85
15.79
Payout ratio%
19.93
21.90
20.81
21.67
19.67
21.99
24.41
26.88
29.48
30.53
26.05
26.88
21.95
86
1.336
Shares (diluted)B
1.345
1.436
1.299
1.362
1.264
1.155
1.121
1.161
1.059
0.956
1.289
(5.42%)
(3.21%)
16
2.18
Buyback yield%
8.67
10.85
11.25
13.78
14.02
16.51
15.16
14.96
15.10
13.49
13.27
15.10
13.90
86
0.635
D/E ratiox
1.869
1.891
1.881
2.182
2.288
2.366
2.751
3.060
3.262
3.446
1.786
3.060
2.327
74
23.50
Enterprise valueRp B
30.59
31.63
30.38
30.40
26.68
28.53
30.03
33.36
34.02
31.41
36.33
3.32%
(0.73%)
14
37.79
LT debtRp B
74.19
80.01
79.26
90.07
86.56
98.04
109.7
122.3
137.7
145.4
17.58
10.93%
6.69%
60
Cost of revenue
3.09%
1.01×
Operating expenses
2.76%
0.98×
Goodwill & intangibles
18.00%