18.26
RevenueRp B
46.55
50.75
55.19
60.67
65.76
70.47
77.41
82.75
88.93
97.53
20.30
8.20%
8.49%
95
11.15
Revenue growth%
26.31
25.61
28.19
26.76
29.67
28.21
27.22
29.47
31.43
32.42
22.10
29.47
28.20
53
21.73
Gross margin%
25.05
24.50
22.16
21.00
21.40
19.61
18.60
21.32
18.95
18.30
7.21
18.95
21.16
60
17.21
Operating margin%
12.89
13.31
12.89
11.51
12.15
10.13
8.66
11.04
11.52
13.11
16.47
11.04
11.83
43
16.24
Net margin%
18.89
21.57
21.20
22.93
21.26
23.10
25.55
23.93
26.64
25.07
27.63
25.07
23.02
34
23.24
P/E ratio (avg)x
17.44
16.57
16.59
15.72
17.48
18.25
19.89
21.09
19.31
20.83
23.94
19.89
17.87
13
28.12
EV/EBITx
7.358
7.772
6.705
7.126
7.464
8.045
7.695
6.720
7.142
7.211
12.71
7.211
7.284
54
26.47
FCF yield (avg)%
19.08
19.62
17.55
17.57
17.68
17.61
19.17
17.99
15.88
13.92
6.76
17.61
17.64
73
14.05
FCF margin%
30.56
29.47
32.36
32.77
32.54
32.34
33.53
32.60
34.01
31.75
12.62
32.60
32.45
75
0.962
FCF / Net incomex
1.667
1.761
1.802
1.915
1.884
1.986
2.042
2.229
2.477
2.543
0.232
2.229
1.951
65
14.10
ROIC%
22.71
20.08
20.99
23.42
24.92
26.01
23.46
24.03
26.59
24.98
12.29
24.98
23.74
18
13.19
Return on equity%
6.08
3.88
3.88
2.52
3.27
4.43
7.38
4.97
5.06
6.66
7.65
5.06
4.70
30
8.21
Return on assets%
25.45
24.63
27.46
29.03
28.66
26.87
28.53
26.60
25.22
23.68
11.02
26.60
26.74
80
2.24
EPSRp
6.84
7.05
6.36
6.52
7.20
6.66
6.25
6.58
7.21
7.95
2.37
1.98%
1.95%
—
2.70
EPS growth%
2.19
4.13
3.44
2.33
2.58
4.10
6.77
8.00
6.99
7.57
2.84
6.99
4.11
24
5.49
Bookvalue per shRp
7.11
6.30
5.47
5.22
4.51
4.27
4.13
3.70
3.69
3.91
2.20
(2.78%)
(5.94%)
—
7.34
FCF per shareRp
6.54
7.75
7.75
8.93
10.39
10.20
10.53
10.90
12.88
14.81
3.16
7.36%
8.28%
—
6.76
Dividend per shRp
1.40
1.29
1.19
1.15
1.20
1.22
1.30
1.20
1.28
1.37
5.62
2.73%
(0.49%)
—
19.84
Div yield (avg)%
32.44
30.03
32.25
32.01
33.28
33.61
33.81
35.81
37.37
39.32
3.82
35.81
33.44
84
23.66
Payout ratio%
24.14
21.68
21.01
23.07
25.25
23.59
22.05
22.79
22.09
19.56
18.68
22.09
22.44
34
8.042
Shares (diluted)B
7.865
7.347
6.905
7.428
7.518
8.111
9.237
9.138
9.318
10.18
8.054
6.26%
2.86%
25
7.78
Buyback yield%
14.06
16.05
13.21
10.36
8.24
7.38
9.62
8.45
10.71
10.75
15.59
9.62
10.54
93
0.781
D/E ratiox
2.453
2.500
2.890
2.873
3.395
3.316
3.646
3.790
4.470
4.628
0.791
3.790
3.355
23
5.527
Enterprise valueRp B
16.64
18.15
20.07
19.69
21.81
19.52
19.55
19.91
19.36
18.17
79.26
(3.59%)
0.14%
63
47.85
LT debtRp B
25.99
28.29
24.84
24.46
26.75
26.61
26.82
29.02
28.94
31.69
5.843
3.45%
1.14%
92
Cost of revenue
8.31%
0.98×
Operating expenses
9.18%
1.07×
Property and equipment
16.60%
Cash and investments
15.73%
Spread over hurdle
71.20%