72.26
RevenueRp B
95.06
98.17
98.98
100.8
102.5
105.5
105.9
107.6
106.2
108.9
77.84
1.21%
1.59%
78
4.02
Revenue growth%
3.74
1.68
0.40
0.40
2.85
0.57
1.85
0.40
0.40
2.89
16.74
0.57
1.13
15
3.79
Gross margin%
18.50
19.31
20.05
18.21
18.97
20.43
19.00
16.07
18.61
18.73
15.46
18.73
18.85
66
11.49
Operating margin%
8.10
7.80
7.29
4.86
4.78
4.74
2.19
2.37
2.44
5.38
18.71
2.44
4.82
22
23.34
Net margin%
24.12
23.14
24.17
21.52
19.49
18.53
15.88
13.83
16.27
14.35
25.18
15.88
19.01
85
17.04
P/E ratio (avg)x
15.97
14.73
14.98
14.27
14.92
14.97
13.35
13.64
14.01
15.24
14.14
14.01
14.82
49
22.73
EV/EBITx
17.44
20.27
21.86
23.79
24.55
28.23
27.15
26.56
25.37
27.93
29.90
27.15
24.96
21
21.62
FCF yield (avg)%
21.40
19.74
18.35
20.08
19.32
21.78
23.05
24.30
24.46
27.30
15.66
24.30
21.59
67
6.29
FCF margin%
0.96
0.40
0.40
0.66
0.40
1.18
0.40
1.40
1.25
0.40
13.31
1.18
0.53
16
0.240
FCF / Net incomex
0.748
0.742
0.764
0.878
0.892
0.979
1.029
0.965
1.100
1.126
1.408
1.029
0.928
67
8.57
ROIC%
7.87
7.36
4.75
2.11
0.93
0.40
0.40
0.40
0.40
1.42
6.29
0.40
1.18
60
14.92
Return on equity%
18.29
19.65
18.73
18.56
16.67
19.31
21.44
24.12
25.35
25.79
21.90
24.12
19.48
53
3.78
Return on assets%
30.49
30.28
31.76
32.17
32.49
32.80
30.76
33.69
35.01
32.43
15.61
32.80
32.30
50
32.31
EPSRp
50.34
44.23
41.38
38.23
35.83
37.07
35.97
38.24
34.03
33.48
33.23
(1.35%)
(3.64%)
—
21.67
EPS growth%
4.44
6.96
7.58
5.41
6.26
6.82
4.91
6.28
4.85
3.39
16.02
4.91
5.84
46
34.66
Bookvalue per shRp
40.03
43.40
38.83
43.32
45.45
41.30
40.14
44.19
47.27
50.11
11.50
1.97%
2.00%
—
58.14
FCF per shareRp
64.69
63.74
66.50
64.48
60.47
67.04
67.67
69.94
72.04
80.85
56.58
5.98%
3.39%
—
49.50
Dividend per shRp
32.32
36.51
40.85
38.08
37.75
36.85
40.43
45.57
49.24
45.42
22.32
3.76%
3.21%
—
21.33
Div yield (avg)%
8.73
10.57
8.95
8.88
9.43
11.81
10.88
11.70
13.23
16.05
22.25
11.81
10.72
44
23.09
Payout ratio%
7.73
10.11
8.28
10.00
12.78
14.28
11.47
13.78
11.89
12.03
10.26
12.03
11.68
57
1.278
Shares (diluted)B
1.676
1.935
2.200
2.368
2.376
2.572
2.553
2.415
2.706
2.850
1.253
3.71%
5.98%
6
3.68
Buyback yield%
13.40
15.39
13.06
10.29
12.19
14.31
12.25
14.64
12.26
15.00
16.26
14.31
13.23
69
1.043
D/E ratiox
0.929
1.004
0.969
0.898
0.924
1.048
1.082
1.166
1.344
1.516
0.950
1.166
1.026
47
82.22
Enterprise valueRp B
34.20
32.69
30.37
32.09
34.53
37.91
33.00
36.01
36.82
32.06
73.05
(1.48%)
(1.38%)
57
28.19
LT debtRp B
14.82
13.78
15.06
15.34
14.91
16.02
14.75
15.19
14.14
13.59
29.74
(1.84%)
(0.40%)
58
Cost of revenue
1.67%
1.01×
Operating expenses
1.29%
0.97×
Property and equipment
18.00%
Cash and investments
16.99%