4.736
RevenueRp B
13.39
14.10
15.12
16.18
16.99
17.70
18.96
20.31
22.12
23.50
5.163
6.69%
6.69%
35
16.17
Revenue growth%
2.44
1.78
1.31
0.40
0.96
0.40
0.40
0.84
2.55
0.69
17.08
0.69
0.90
11
12.69
Gross margin%
26.18
28.77
26.44
26.53
25.93
24.72
23.01
25.20
25.51
23.69
17.77
24.72
25.72
81
4.90
Operating margin%
21.21
24.01
21.97
19.55
17.63
19.10
16.51
14.43
14.28
16.95
26.75
16.51
18.37
92
17.22
Net margin%
12.95
15.30
17.05
18.02
17.81
16.49
14.02
12.35
14.87
17.84
29.58
14.87
15.89
73
33.49
P/E ratio (avg)x
15.42
17.59
19.20
18.05
18.27
20.27
21.51
22.13
23.31
24.07
20.59
22.13
19.73
6
7.812
EV/EBITx
10.88
11.49
10.77
11.42
13.28
14.69
15.45
17.20
17.71
20.57
15.38
17.20
13.98
83
14.30
FCF yield (avg)%
21.41
24.02
25.50
25.46
27.65
25.68
24.54
22.97
22.28
21.92
10.49
22.97
24.28
72
27.31
FCF margin%
27.72
26.77
24.19
25.32
22.69
24.32
25.33
26.89
29.04
30.86
24.66
26.89
26.05
17
0.891
FCF / Net incomex
1.779
1.935
1.942
1.984
2.056
2.475
2.930
3.373
3.566
4.127
1.041
3.373
2.265
63
6.95
ROIC%
18.20
17.57
15.12
16.66
18.33
21.08
22.12
22.04
21.55
19.35
22.93
21.55
18.84
19
7.46
Return on equity%
5.49
8.23
6.91
7.16
9.12
9.10
10.21
7.97
7.45
7.55
19.94
7.97
7.76
87
13.46
Return on assets%
27.38
26.73
28.62
28.56
28.61
31.54
34.29
36.26
34.35
32.79
27.40
34.29
30.08
16
23.62
EPSRp
22.89
21.38
20.69
21.67
23.49
25.03
23.61
21.02
23.05
22.04
25.75
(1.27%)
(1.04%)
—
22.04
EPS growth%
31.00
29.39
32.04
34.89
32.62
30.52
28.63
26.00
24.54
25.06
6.90
26.00
29.95
70
11.78
Bookvalue per shRp
26.98
31.21
36.38
40.30
41.96
40.22
42.11
47.27
45.10
51.78
19.39
4.29%
7.70%
—
19.34
FCF per shareRp
42.23
46.78
52.86
52.94
54.32
57.03
59.05
58.88
67.56
75.84
8.46
6.90%
7.41%
—
9.66
Dividend per shRp
25.25
23.47
25.66
26.97
27.44
26.29
27.07
24.40
24.07
22.99
32.20
(3.48%)
(0.52%)
—
11.54
Div yield (avg)%
9.40
7.91
8.49
9.84
11.75
14.18
13.86
12.24
9.60
11.93
12.50
12.24
10.80
70
18.02
Payout ratio%
12.35
12.93
11.24
10.91
9.63
11.09
10.31
11.47
10.98
9.06
24.06
10.98
11.03
10
855.8
Shares (diluted)M
603.2
630.5
575.6
505.3
457.7
453.9
421.7
396.1
394.9
423.8
846.2
(1.53%)
(3.68%)
55
8.02
Buyback yield%
9.97
11.44
9.72
12.14
13.52
11.12
8.42
8.13
9.53
6.55
14.85
8.42
9.85
83
0.259
D/E ratiox
1.271
1.246
1.314
1.366
1.331
1.433
1.390
1.347
1.526
1.713
1.656
1.433
1.356
22
8.608
Enterprise valueRp B
19.29
19.87
20.79
23.08
24.86
26.52
24.69
25.66
26.99
27.33
19.50
1.92%
4.41%
77
17.24
LT debtRp B
7.282
8.453
9.705
9.314
9.717
11.22
11.03
10.95
12.32
11.74
19.44
3.86%
4.58%
20
Cost of revenue
6.66%
1.00×
Operating expenses
6.16%
0.95×
Spread over hurdle
15.52%