41.42
RevenueRp B
128.1
132.3
132.7
130.7
131.4
129.7
129.3
131.7
132.5
134.0
43.01
0.39%
0.57%
53
2.88
Revenue growth%
24.53
22.83
25.44
24.90
26.92
24.86
24.29
23.62
26.07
25.50
24.20
24.86
24.88
62
12.03
Gross margin%
14.93
13.03
12.43
10.28
9.39
9.25
10.38
9.59
10.80
12.92
7.96
10.38
10.59
18
25.09
Operating margin%
24.47
23.61
24.15
26.67
27.13
28.25
27.53
27.13
28.12
27.20
19.80
27.53
27.13
14
5.63
Net margin%
18.16
20.47
23.22
25.84
24.10
25.00
22.07
19.48
21.91
20.60
12.59
21.91
21.99
53
37.30
P/E ratio (avg)x
14.47
14.03
12.92
13.07
12.39
11.45
10.87
12.35
13.00
12.05
29.28
12.05
12.66
6
32.16
EV/EBITx
40.76
40.67
42.44
47.24
51.26
47.84
47.98
46.95
46.92
45.71
29.79
46.95
46.93
47
27.54
FCF yield (avg)%
18.08
19.28
16.94
15.24
12.53
11.22
10.39
11.42
10.73
11.65
18.79
11.22
12.09
33
10.56
FCF margin%
20.44
18.02
19.58
22.46
25.00
22.91
20.36
21.60
23.65
25.78
29.87
22.91
22.03
16
0.619
FCF / Net incomex
0.465
0.428
0.407
0.461
0.504
0.563
0.554
0.558
0.600
0.570
0.916
0.563
0.529
21
13.77
ROIC%
31.47
28.65
30.81
31.83
29.82
27.49
27.41
25.60
23.94
22.72
17.76
25.60
28.07
16
21.10
Return on equity%
16.91
16.22
14.12
13.87
11.31
9.30
6.56
4.27
3.22
5.14
8.70
5.14
10.31
61
29.69
Return on assets%
31.15
31.62
29.21
31.39
28.49
26.65
24.99
23.61
24.32
25.17
7.74
24.99
27.57
55
13.28
EPSRp
26.72
25.02
25.86
25.09
23.61
24.29
24.20
22.75
24.21
24.60
13.72
0.83%
0.47%
—
10.88
EPS growth%
17.11
16.96
15.69
17.08
17.02
18.31
17.20
16.32
16.81
19.50
27.65
17.20
17.05
36
9.58
Bookvalue per shRp
6.42
6.59
6.59
7.33
7.41
8.67
10.06
11.01
11.19
11.77
21.67
9.70%
7.50%
—
19.10
FCF per shareRp
36.32
37.85
40.16
40.07
44.59
52.05
57.69
64.07
62.53
72.29
8.59
10.15%
8.17%
—
14.56
Dividend per shRp
35.74
36.59
40.30
42.99
42.86
41.46
43.89
44.78
47.46
46.41
10.50
1.60%
4.15%
—
3.76
Div yield (avg)%
2.38
4.62
3.43
4.40
7.29
9.36
10.63
10.00
10.85
10.31
29.50
10.31
8.32
50
18.62
Payout ratio%
6.83
8.00
9.85
7.01
8.05
6.29
7.26
5.30
6.24
9.15
2.67
6.29
7.14
35
2.472
Shares (diluted)B
3.057
3.404
3.652
3.944
4.196
4.428
4.756
5.035
5.143
5.376
2.450
5.08%
5.91%
10
27.06
Buyback yield%
23.04
20.61
19.85
21.37
18.70
17.11
15.75
17.97
18.40
18.96
2.46
17.97
18.83
95
1.779
D/E ratiox
1.448
1.579
1.540
1.473
1.425
1.416
1.609
1.870
1.793
1.879
1.363
1.793
1.560
21
57.91
Enterprise valueRp B
94.61
88.61
84.80
91.83
101.7
100.8
90.44
94.20
99.51
98.72
26.99
(0.60%)
(0.30%)
15
12.93
LT debtRp B
124.1
119.9
133.1
136.9
144.2
157.9
156.9
154.7
156.7
182.9
24.37
4.86%
4.73%
74
Cost of revenue
0.57%
1.00×
Operating expenses
1.09%
1.05×
Cash and investments
17.92%
Goodwill & intangibles
17.82%
Spread over hurdle
25.46%