118.6
RevenueRp B
99.22
106.5
114.0
124.6
135.1
142.4
153.9
165.7
178.8
195.1
124.8
7.62%
7.73%
30
13.24
Revenue growth%
19.23
20.60
21.30
20.64
19.95
20.02
18.57
15.90
13.91
16.76
24.38
16.76
19.59
92
29.96
Gross margin%
27.20
30.08
30.99
30.15
27.70
30.62
30.51
31.94
30.02
32.98
23.65
30.62
30.33
32
14.34
Operating margin%
16.14
14.20
13.49
13.79
16.01
15.77
13.39
13.72
15.00
13.90
29.16
13.90
14.05
42
6.31
Net margin%
23.32
22.56
23.84
23.29
20.48
18.81
19.52
18.39
20.51
19.92
18.97
19.52
20.49
89
6.550
P/E ratio (avg)x
20.83
19.85
21.47
25.08
27.06
27.56
29.09
32.94
35.18
34.43
32.36
32.94
27.31
56
34.48
EV/EBITx
14.65
15.91
16.42
16.78
16.49
18.14
19.13
21.65
23.00
25.20
12.15
21.65
17.46
15
28.03
FCF yield (avg)%
32.86
32.86
32.88
31.94
31.54
31.71
30.66
28.81
29.32
27.47
24.62
29.32
31.63
72
22.03
FCF margin%
10.26
10.60
10.30
9.65
11.24
8.37
6.31
8.47
6.02
3.60
19.44
6.31
9.06
57
0.924
FCF / Net incomex
0.349
0.364
0.330
0.316
0.333
0.344
0.386
0.436
0.453
0.437
1.281
0.436
0.356
66
13.75
ROIC%
3.63
2.34
2.63
0.70
0.40
0.40
2.85
1.59
2.78
2.52
5.75
2.52
2.43
63
12.87
Return on equity%
0.40
2.05
3.35
2.36
0.40
1.70
2.29
3.92
2.10
2.22
6.57
2.22
2.16
48
13.46
Return on assets%
0.40
0.40
1.00
2.99
5.97
5.67
7.73
6.35
4.37
3.05
17.79
5.67
3.71
76
14.53
EPSRp
8.98
9.64
9.04
9.39
10.17
10.64
11.86
13.39
13.23
13.56
15.69
5.91%
4.97%
—
27.29
EPS growth%
18.05
20.57
21.13
19.65
20.33
20.47
17.59
17.18
15.00
15.78
4.03
17.18
18.85
90
25.31
Bookvalue per shRp
29.49
29.66
32.26
37.21
41.74
46.88
53.76
52.67
54.15
57.75
21.78
6.71%
6.74%
—
26.60
FCF per shareRp
19.08
20.02
21.49
19.05
19.36
19.00
19.08
18.69
18.87
19.95
9.25
0.60%
(0.55%)
—
18.76
Dividend per shRp
4.47
4.56
4.87
4.58
4.58
4.65
4.91
4.80
5.08
4.92
23.54
1.45%
(0.01%)
—
18.22
Div yield (avg)%
12.35
10.96
12.23
15.07
17.53
15.87
13.14
12.85
10.12
10.25
4.76
12.85
12.60
87
6.13
Payout ratio%
14.70
13.81
16.01
14.58
13.59
16.26
17.09
16.42
14.64
12.64
22.61
16.26
14.67
17
3.142
Shares (diluted)B
2.709
2.379
2.462
2.099
1.792
1.634
1.421
1.472
1.485
1.502
3.163
(3.47%)
(5.23%)
11
10.48
Buyback yield%
17.97
19.61
20.15
19.55
16.93
15.86
16.26
16.50
17.08
18.02
3.17
16.50
17.53
73
0.107
D/E ratiox
0.494
0.561
0.668
0.759
0.835
0.843
0.847
0.947
0.967
0.952
0.323
0.947
0.839
76
38.19
Enterprise valueRp B
130.2
138.5
132.6
129.9
124.1
116.1
126.3
139.8
144.5
136.6
78.23
1.93%
0.66%
14
174.4
LT debtRp B
171.1
160.7
168.4
194.3
216.0
247.9
260.0
267.1
254.1
291.2
119.7
6.16%
5.77%
14
Cost of revenue
7.79%
1.01×
Operating expenses
7.64%
0.99×
Spread over hurdle
52.01%