43.14
RevenueRp B
53.12
54.73
55.40
56.86
59.43
59.87
62.16
62.58
63.93
65.60
46.85
2.00%
2.47%
56
26.37
Revenue growth%
25.90
23.16
25.38
25.15
25.94
24.49
26.34
25.90
23.34
26.29
26.04
25.90
25.64
22
20.38
Gross margin%
3.19
2.69
1.16
3.71
3.40
4.95
7.88
8.94
9.64
7.38
18.43
7.88
4.33
80
8.40
Operating margin%
23.38
24.68
24.30
26.44
23.64
20.67
20.96
23.77
23.86
22.87
25.22
22.87
23.70
83
21.70
Net margin%
4.03
6.55
6.43
4.79
6.22
4.25
1.27
3.70
0.86
3.51
23.38
3.51
4.14
33
11.91
P/E ratio (avg)x
41.74
45.38
45.29
43.41
48.93
57.16
55.76
58.55
63.58
61.79
20.79
58.55
52.35
81
14.42
EV/EBITx
18.74
18.79
19.29
20.20
20.73
19.92
22.61
23.32
26.91
31.86
15.55
23.32
20.46
25
7.89
FCF yield (avg)%
18.68
20.42
19.32
19.24
20.61
20.65
21.85
19.41
20.36
19.92
16.11
20.36
20.14
75
12.06
FCF margin%
13.70
14.34
14.90
17.05
16.68
17.49
14.94
13.50
16.15
14.52
7.32
14.94
14.92
51
1.244
FCF / Net incomex
0.285
0.320
0.312
0.360
0.415
0.431
0.421
0.484
0.488
0.557
1.140
0.484
0.418
52
17.29
ROIC%
28.26
28.76
28.87
26.35
28.17
27.12
25.31
28.12
26.60
26.92
23.53
26.92
27.62
37
8.24
Return on equity%
18.56
17.24
15.90
12.94
11.91
14.63
17.39
17.38
17.99
18.45
3.27
17.39
17.31
66
13.27
Return on assets%
25.57
27.51
26.38
26.81
26.47
23.69
21.12
18.79
20.99
23.75
27.99
21.12
24.66
17
9.59
EPSRp
6.34
6.05
5.98
6.67
6.22
6.56
6.59
7.49
7.71
8.33
10.08
6.00%
3.16%
—
25.13
EPS growth%
15.10
15.32
12.40
12.34
14.70
12.76
13.33
15.13
12.90
11.19
10.07
12.90
13.12
49
7.92
Bookvalue per shRp
16.12
18.80
21.40
22.12
22.46
22.21
24.36
25.85
27.70
29.44
12.67
5.56%
7.06%
—
5.32
FCF per shareRp
7.71
8.39
9.37
9.43
9.13
9.06
9.90
10.67
10.38
11.33
19.29
4.42%
4.09%
—
17.18
Dividend per shRp
12.19
12.54
12.35
11.49
10.74
10.48
10.32
11.26
12.10
12.25
11.70
2.68%
(0.01%)
—
14.70
Div yield (avg)%
16.90
15.63
13.62
16.30
17.78
19.82
20.39
21.01
22.45
22.76
4.86
21.01
18.80
25
2.33
Payout ratio%
28.97
30.95
32.19
30.95
31.03
31.84
29.14
28.07
25.67
26.18
13.60
28.07
30.04
77
1.544
Shares (diluted)B
2.564
2.740
3.078
2.994
2.920
3.417
3.396
3.687
3.706
3.970
1.553
6.34%
6.11%
89
14.14
Buyback yield%
17.38
19.01
21.27
22.29
24.43
24.70
26.59
28.74
28.20
29.89
8.42
28.20
24.57
48
0.910
D/E ratiox
0.862
0.909
1.006
1.077
1.021
1.109
1.175
1.118
1.277
1.396
1.078
1.175
1.093
94
40.80
Enterprise valueRp B
8.593
9.623
10.80
10.61
11.95
12.02
11.92
13.15
12.50
13.35
6.965
2.25%
5.25%
64
28.56
LT debtRp B
20.45
20.43
19.09
19.69
19.49
19.81
18.90
17.28
19.13
18.87
3.023
(0.64%)
(0.35%)
94
Cost of revenue
2.53%
1.01×
Operating expenses
1.98%
0.95×
Goodwill & intangibles
16.53%
Property and equipment
14.81%
Spread over hurdle
12.93%