21.73
RevenueRp B
20.64
21.92
22.73
23.88
24.19
24.95
25.37
25.90
27.21
28.50
23.24
3.33%
3.44%
18
5.13
Revenue growth%
11.79
12.53
9.79
11.06
13.06
11.08
13.41
13.03
10.11
7.16
8.23
11.08
11.43
77
22.99
Gross margin%
22.29
20.08
18.61
16.69
18.08
19.93
20.71
20.50
21.40
23.79
2.83
20.71
20.29
79
9.67
Operating margin%
36.19
36.16
34.26
32.48
33.40
33.43
35.65
36.99
36.53
36.53
23.05
36.53
35.91
30
18.98
Net margin%
25.75
25.02
25.96
26.43
28.35
27.98
28.15
27.06
29.26
31.38
8.82
28.15
27.52
53
10.38
P/E ratio (avg)x
52.08
58.94
59.86
59.36
58.68
59.27
61.41
72.78
72.93
75.39
9.324
72.78
59.61
62
7.420
EV/EBITx
36.02
40.44
44.59
43.93
42.64
42.43
38.50
41.65
42.13
37.69
37.91
41.65
41.89
92
24.04
FCF yield (avg)%
21.70
23.35
25.15
24.60
26.65
27.00
27.02
29.91
29.32
27.62
27.73
27.62
26.82
14
4.39
FCF margin%
25.90
26.65
23.70
22.36
21.67
19.49
18.28
16.06
13.90
12.07
28.31
16.06
20.58
81
1.272
FCF / Net incomex
0.179
0.192
0.203
0.200
0.211
0.239
0.266
0.301
0.349
0.382
1.602
0.301
0.225
60
9.47
ROIC%
22.94
25.63
27.05
24.68
25.93
24.83
22.85
21.63
21.16
18.49
28.10
21.63
23.81
32
22.10
Return on equity%
32.94
34.95
37.60
36.75
34.85
36.86
35.77
37.70
36.04
34.46
16.28
36.04
35.90
15
7.27
Return on assets%
12.77
12.08
15.06
16.95
17.70
17.33
18.40
17.78
17.68
16.25
5.35
17.68
17.14
83
8.18
EPSRp
7.36
7.10
6.03
5.80
5.16
5.27
4.89
4.53
4.18
4.41
8.65
(3.09%)
(4.31%)
—
15.56
EPS growth%
6.27
7.15
4.81
6.54
5.24
7.01
7.72
6.02
7.04
4.23
5.73
7.01
6.40
68
6.61
Bookvalue per shRp
11.58
12.25
13.34
15.09
15.03
14.67
15.43
17.29
18.88
18.02
5.45
3.69%
5.73%
—
4.68
FCF per shareRp
7.60
6.85
7.18
7.52
7.81
7.31
6.46
6.70
6.10
5.67
2.40
(6.19%)
(2.86%)
—
5.72
Dividend per shRp
1.81
1.64
1.85
1.67
1.50
1.34
1.36
1.38
1.42
1.35
1.72
(2.00%)
(3.03%)
—
16.37
Div yield (avg)%
19.50
18.10
16.72
16.97
16.16
17.44
15.54
13.13
14.29
12.84
16.20
14.29
16.44
17
16.86
Payout ratio%
0.40
0.40
1.98
0.40
0.40
3.40
4.60
7.02
7.62
5.99
19.28
5.99
2.69
49
1.608
Shares (diluted)B
2.139
2.432
2.338
2.718
2.846
3.002
3.028
3.284
3.552
3.428
1.522
3.79%
5.93%
45
18.73
Buyback yield%
12.53
14.29
15.78
17.22
17.35
15.16
15.80
14.04
14.22
12.91
9.89
14.22
14.72
35
1.586
D/E ratiox
1.164
1.145
1.115
1.235
1.241
1.168
1.095
1.123
1.015
0.941
1.665
1.095
1.134
16
9.064
Enterprise valueRp B
24.31
23.27
26.51
27.98
28.17
28.71
33.57
38.49
40.99
41.08
5.248
7.84%
6.00%
59
13.47
LT debtRp B
30.08
29.18
31.22
36.26
37.41
42.45
39.79
42.43
48.97
54.43
10.96
7.79%
6.41%
85
Cost of revenue
3.29%
0.99×
Operating expenses
3.68%
1.02×
Property and equipment
17.06%
Spread over hurdle
(0.17%)