12.68
RevenueRp B
7.987
8.165
8.407
8.953
9.492
9.956
10.54
11.23
11.66
12.11
13.54
4.99%
4.68%
52
7.71
Revenue growth%
0.87
0.40
0.70
1.44
0.63
3.30
5.04
7.16
8.13
6.87
29.75
6.87
2.37
88
10.86
Gross margin%
5.14
5.53
7.98
9.39
9.83
9.62
12.41
13.27
10.65
9.76
23.44
10.65
9.69
61
5.03
Operating margin%
1.18
3.19
3.23
6.12
8.29
8.22
9.42
8.01
10.04
10.02
14.15
9.42
8.11
9
24.05
Net margin%
35.82
37.44
38.23
35.59
36.47
37.44
35.56
35.80
37.17
37.28
19.35
37.17
36.82
85
32.06
P/E ratio (avg)x
8.763
8.199
8.913
7.962
7.249
6.924
7.429
7.465
7.611
7.150
12.87
7.429
7.538
7
21.87
EV/EBITx
16.38
15.61
13.56
12.26
11.87
12.08
11.75
12.11
12.67
12.34
25.66
12.11
12.30
58
4.59
FCF yield (avg)%
19.26
16.69
15.18
15.05
12.60
10.31
10.04
11.08
12.92
10.98
7.56
10.98
12.76
16
29.91
FCF margin%
2.51
3.48
3.37
4.28
1.56
2.57
0.40
3.15
4.60
5.52
14.25
3.15
3.26
75
0.766
FCF / Net incomex
1.198
1.067
0.942
0.892
0.788
0.678
0.586
0.600
0.640
0.561
1.744
0.600
0.733
66
4.45
ROIC%
31.95
32.68
35.30
36.22
37.61
35.93
34.52
36.88
34.45
31.52
13.01
34.52
34.91
22
13.55
Return on equity%
18.26
17.57
16.90
15.87
18.55
17.19
15.26
15.79
16.12
13.90
15.40
15.79
16.51
80
2.24
Return on assets%
25.25
22.97
24.75
23.30
21.65
21.65
20.65
22.28
21.00
22.23
4.51
21.65
22.26
13
16.17
EPSRp
12.50
12.63
13.42
15.69
16.48
16.60
18.31
18.86
19.31
20.98
16.55
4.94%
6.36%
—
17.98
EPS growth%
13.03
13.61
12.48
11.27
11.88
9.42
9.45
12.33
11.68
11.10
26.78
11.10
11.78
20
16.12
Bookvalue per shRp
12.66
13.51
12.85
12.38
12.95
11.58
11.04
11.47
12.31
13.31
5.73
0.56%
(0.44%)
—
18.41
FCF per shareRp
24.20
24.93
25.18
23.80
26.73
26.03
30.25
31.19
32.59
31.24
4.65
3.17%
2.69%
—
14.83
Dividend per shRp
20.14
20.04
21.88
20.67
23.12
23.22
25.85
24.14
24.59
22.67
16.41
(0.39%)
2.28%
—
21.85
Div yield (avg)%
8.90
6.13
3.98
4.40
6.74
8.65
9.49
7.63
6.67
8.23
17.23
8.23
7.19
62
2.31
Payout ratio%
11.96
14.48
13.53
11.55
14.30
12.42
14.52
14.78
13.36
15.22
21.04
14.52
13.92
12
616.5
Shares (diluted)M
651.3
633.9
617.2
655.6
595.5
629.0
603.7
572.2
571.6
547.9
639.1
(1.65%)
(1.19%)
19
13.49
Buyback yield%
0.40
0.69
2.02
0.42
0.40
0.40
1.74
1.31
4.13
2.61
7.64
1.74
1.00
89
0.362
D/E ratiox
2.633
2.744
2.667
3.096
3.375
3.574
4.130
4.447
4.452
4.502
1.031
4.447
3.475
53
3.354
Enterprise valueRp B
14.15
14.51
14.23
15.46
17.81
20.65
21.05
20.07
22.78
24.53
9.950
6.62%
6.75%
45
2.874
LT debtRp B
11.48
12.40
11.07
10.20
10.73
10.67
10.47
10.13
10.31
9.859
1.654
(1.68%)
(0.50%)
22
Cost of revenue
4.60%
0.99×
Operating expenses
6.14%
1.15×