52.95
RevenueRp B
42.29
43.49
44.71
48.01
51.21
54.27
56.84
60.69
64.61
69.32
54.51
6.24%
5.55%
24
26.32
Revenue growth%
6.97
4.83
4.89
7.26
7.17
10.03
11.30
13.05
15.21
17.50
24.17
13.05
8.64
36
27.35
Gross margin%
16.95
14.98
13.53
13.71
12.20
12.79
15.73
17.65
17.34
16.09
18.02
16.09
15.36
27
8.71
Operating margin%
22.68
24.45
24.68
22.15
20.62
19.88
21.63
24.26
22.09
19.94
12.24
21.63
22.12
30
29.32
Net margin%
0.40
0.40
0.40
2.77
2.09
2.12
1.12
2.48
3.47
5.92
5.72
2.48
2.11
32
31.75
P/E ratio (avg)x
10.15
9.695
10.75
9.651
10.04
8.993
9.221
8.585
8.698
8.005
34.42
8.698
9.436
50
23.61
EV/EBITx
12.79
13.37
12.93
12.39
11.79
11.97
12.72
13.05
12.58
14.53
29.18
12.72
12.76
40
4.35
FCF yield (avg)%
4.90
6.93
5.19
7.84
9.99
9.45
7.91
8.71
8.84
10.46
27.98
8.84
8.31
89
17.02
FCF margin%
6.57
4.81
3.48
5.03
6.68
8.80
8.26
5.95
4.34
1.46
15.87
5.95
5.49
29
1.467
FCF / Net incomex
1.304
1.346
1.304
1.319
1.501
1.677
1.865
1.809
2.060
1.996
0.533
1.865
1.589
75
6.84
ROIC%
13.62
14.73
14.89
12.67
11.70
10.09
9.87
11.95
14.93
17.66
28.79
11.95
13.14
83
21.95
Return on equity%
9.27
10.96
8.13
9.64
8.64
9.85
9.62
9.86
11.72
14.21
17.42
9.86
9.74
32
25.26
Return on assets%
16.89
14.96
13.93
12.69
13.84
13.13
15.92
17.48
19.00
18.46
4.85
17.48
15.44
35
7.01
EPSRp
22.17
24.31
23.70
25.99
24.06
26.64
27.75
26.93
24.52
24.15
7.31
0.08%
0.86%
—
19.32
EPS growth%
20.80
19.13
16.37
14.90
17.64
19.51
18.96
17.32
20.20
20.58
12.92
19.51
19.05
62
4.87
Bookvalue per shRp
5.33
5.13
5.29
6.10
6.33
6.47
7.27
8.58
9.22
10.08
21.44
9.76%
6.51%
—
9.83
FCF per shareRp
10.01
11.10
10.96
11.05
12.99
13.73
15.77
15.17
17.00
17.13
12.68
5.68%
6.05%
—
9.47
Dividend per shRp
14.29
13.90
14.94
13.91
13.95
14.87
14.63
16.58
17.66
19.32
6.74
6.73%
3.53%
—
2.40
Div yield (avg)%
17.75
15.18
17.02
14.35
14.29
16.27
17.23
17.23
14.25
11.77
12.71
16.27
15.73
77
28.94
Payout ratio%
18.76
19.41
19.11
18.47
20.52
18.07
17.28
20.27
18.88
19.40
26.74
18.88
18.99
6
2.158
Shares (diluted)B
1.820
1.724
1.699
1.681
1.487
1.628
1.769
1.929
1.708
1.749
2.083
3.30%
(0.59%)
52
12.09
Buyback yield%
5.04
4.62
7.28
4.70
4.96
3.41
1.64
3.06
1.16
0.40
9.68
1.64
4.01
19
1.224
D/E ratiox
1.352
1.543
1.599
1.494
1.635
1.861
2.001
1.905
2.102
2.189
1.097
2.001
1.748
74
18.52
Enterprise valueRp B
8.673
7.495
7.240
7.023
7.654
7.809
7.054
7.203
6.690
7.202
55.95
(1.21%)
(2.93%)
53
42.36
LT debtRp B
37.30
33.46
32.26
28.62
25.84
21.93
22.72
21.12
21.48
18.55
51.90
(6.41%)
(6.46%)
57
Cost of revenue
5.92%
1.04×
Operating expenses
5.00%
0.95×