341.4
RevenueRp B
308.8
324.7
340.3
361.9
379.4
388.0
406.6
420.5
450.8
471.0
364.2
4.42%
4.64%
88
28.15
Revenue growth%
23.51
22.04
23.97
24.23
22.26
22.43
23.55
22.04
20.62
23.09
24.14
22.43
22.76
94
21.24
Gross margin%
20.68
22.45
24.55
22.44
24.77
26.35
27.35
28.30
28.56
29.30
20.24
28.30
25.56
58
20.61
Operating margin%
21.76
18.88
19.43
18.41
17.00
14.13
11.62
10.79
8.29
8.09
26.28
10.79
15.56
67
14.04
Net margin%
24.70
27.20
30.02
27.82
25.11
25.52
27.60
29.61
27.02
27.96
7.56
27.60
27.40
42
15.57
P/E ratio (avg)x
4.221
3.617
3.663
3.718
4.050
3.822
3.911
3.606
3.538
3.079
6.879
3.606
3.691
68
17.97
EV/EBITx
12.87
13.49
13.89
13.32
13.23
12.71
13.45
12.93
14.42
13.56
18.33
13.45
13.39
34
4.94
FCF yield (avg)%
18.49
16.58
17.72
16.56
17.66
18.32
16.14
18.71
15.82
14.57
14.20
16.14
17.12
89
21.75
FCF margin%
6.65
5.74
6.00
4.75
2.95
1.28
0.40
0.40
0.40
1.53
13.27
0.40
2.24
72
0.603
FCF / Net incomex
1.067
1.030
1.139
1.270
1.262
1.166
1.198
1.199
1.070
1.099
0.458
1.166
1.152
33
11.95
ROIC%
15.79
15.36
15.37
16.72
17.21
16.83
14.90
13.07
15.51
12.77
6.71
14.90
15.44
28
14.39
Return on equity%
29.13
28.61
28.40
26.14
24.18
25.01
23.05
21.08
19.27
20.53
6.10
21.08
24.60
25
5.43
Return on assets%
9.13
9.83
7.19
9.86
10.15
10.48
8.25
8.16
5.63
4.00
6.58
8.16
8.69
38
16.37
EPSRp
12.67
13.01
13.67
13.56
14.34
15.56
16.37
16.09
18.49
22.34
17.88
9.28%
5.96%
—
5.99
EPS growth%
19.00
18.68
19.13
20.86
22.24
20.69
22.41
20.92
22.80
24.94
8.93
22.41
20.89
51
15.93
Bookvalue per shRp
3.05
3.23
3.46
3.56
3.29
3.29
3.08
2.92
2.69
2.43
11.39
(5.86%)
(1.37%)
—
8.18
FCF per shareRp
6.45
7.55
7.44
7.35
8.43
9.03
9.54
9.27
9.33
10.95
13.98
5.38%
5.57%
—
15.33
Dividend per shRp
8.41
8.45
8.94
9.73
11.00
12.00
13.87
14.24
15.20
16.27
7.54
8.13%
8.12%
—
17.85
Div yield (avg)%
14.51
13.13
15.56
17.29
17.04
15.74
14.48
14.40
11.65
10.59
21.57
14.40
14.50
11
17.33
Payout ratio%
12.47
11.67
13.17
14.40
12.89
10.56
9.50
11.31
13.95
13.61
26.53
11.31
12.68
33
19.14
Shares (diluted)B
20.14
18.85
19.94
20.01
19.58
18.85
17.28
18.56
18.26
19.51
19.07
(0.07%)
(0.33%)
13
25.09
Buyback yield%
8.26
7.89
10.64
11.47
9.39
10.46
11.23
10.17
10.00
10.92
7.45
10.46
10.31
11
1.371
D/E ratiox
0.574
0.527
0.518
0.473
0.504
0.505
0.524
0.500
0.444
0.431
1.158
0.500
0.504
72
147.9
Enterprise valueRp B
204.9
182.4
194.6
208.2
227.9
220.3
213.9
216.3
203.1
210.2
256.3
(1.60%)
(0.22%)
31
357.2
LT debtRp B
370.5
382.9
414.9
433.8
500.7
480.2
523.7
578.6
615.7
685.6
101.0
6.49%
7.66%
88
Cost of revenue
4.64%
1.00×
Operating expenses
5.15%
1.05×
Cash and investments
17.58%
Spread over hurdle
(1.52%)