16.41
RevenueRp B
16.46
17.36
18.58
19.40
20.76
21.74
22.63
23.73
25.33
26.71
17.17
5.17%
5.68%
87
22.57
Revenue growth%
21.52
22.43
21.66
19.41
19.04
18.63
20.53
21.84
23.60
21.93
19.12
21.84
21.59
13
3.67
Gross margin%
13.81
15.90
15.08
16.05
17.92
19.10
21.69
20.87
19.58
22.23
25.39
20.87
18.51
53
27.18
Operating margin%
5.52
3.19
0.54
2.03
0.40
1.67
0.59
1.37
3.23
4.67
17.28
1.67
1.85
34
3.28
Net margin%
15.82
12.82
11.01
8.02
10.83
13.38
12.98
15.67
14.24
16.88
24.49
14.24
13.18
11
20.85
P/E ratio (avg)x
8.611
8.844
9.255
9.387
9.979
9.232
7.924
8.549
8.758
7.496
7.911
8.549
8.801
10
11.20
EV/EBITx
6.638
7.315
6.869
6.780
6.442
5.890
5.757
5.923
6.376
5.904
22.06
5.904
6.409
51
19.98
FCF yield (avg)%
27.65
26.15
28.97
28.20
28.81
26.71
27.43
24.68
22.00
20.27
18.80
24.68
27.07
67
5.86
FCF margin%
21.34
21.17
21.20
18.47
19.48
18.29
21.15
20.64
21.89
22.78
14.92
21.15
21.16
74
1.288
FCF / Net incomex
1.587
1.465
1.497
1.542
1.486
1.384
1.449
1.382
1.443
1.325
1.592
1.384
1.457
83
5.61
ROIC%
19.47
21.56
23.05
22.89
20.64
18.05
19.59
17.72
16.06
13.22
23.70
17.72
19.53
83
24.36
Return on equity%
16.76
15.65
12.76
11.42
9.90
11.92
13.35
13.08
15.03
16.78
23.25
13.35
13.22
22
26.17
Return on assets%
9.59
11.74
12.69
10.95
8.05
6.89
6.25
4.93
7.01
6.08
24.09
6.25
7.53
44
4.76
EPSRp
7.98
7.30
7.93
6.84
7.30
7.31
7.41
6.63
6.99
6.71
5.29
(1.68%)
(2.88%)
—
27.59
EPS growth%
7.00
7.43
6.81
5.63
5.01
6.55
6.12
8.21
7.41
9.51
27.49
7.41
6.90
13
7.75
Bookvalue per shRp
30.32
33.47
40.37
46.28
45.05
46.85
45.86
52.35
56.60
63.82
11.57
7.22%
9.58%
—
20.41
FCF per shareRp
21.47
23.65
23.09
23.63
25.64
25.66
26.61
29.69
29.42
28.40
16.07
2.07%
4.00%
—
19.11
Dividend per shRp
12.50
11.18
10.59
9.16
9.19
8.61
7.53
7.52
6.62
7.18
12.61
(4.83%)
(6.31%)
—
12.92
Div yield (avg)%
19.96
22.47
19.80
17.84
15.27
14.73
12.91
13.74
15.16
16.29
18.42
14.73
15.78
70
13.14
Payout ratio%
7.52
5.20
2.21
1.21
1.46
0.40
1.65
0.97
3.93
2.98
19.04
1.65
1.93
92
661.6
Shares (diluted)M
735.6
689.4
676.8
711.3
801.1
816.8
758.4
816.6
800.5
820.5
664.9
0.48%
1.85%
11
7.62
Buyback yield%
18.05
16.77
19.11
20.32
21.52
22.08
24.98
27.36
24.91
23.87
9.97
24.91
21.80
72
0.486
D/E ratiox
1.573
1.616
1.755
1.983
2.211
2.330
2.428
2.296
2.406
2.401
1.293
2.401
2.253
72
3.921
Enterprise valueRp B
4.981
4.689
4.853
5.494
5.401
5.874
5.809
5.612
5.387
5.064
7.881
(1.28%)
0.65%
46
8.710
LT debtRp B
18.69
19.88
20.90
20.26
21.73
20.89
22.39
22.24
23.03
21.50
13.79
(0.21%)
1.29%
48
Cost of revenue
5.86%
1.02×
Operating expenses
4.79%
0.92×
Goodwill & intangibles
17.19%
Property and equipment
17.04%
Spread over hurdle
(5.79%)