34.35
RevenueRp B
32.84
33.59
33.93
34.99
36.79
37.54
38.99
39.38
40.69
42.27
35.27
2.82%
2.87%
81
17.51
Revenue growth%
19.54
19.97
17.02
17.75
17.92
15.93
16.72
19.65
20.55
20.61
4.12
19.65
18.73
5
11.65
Gross margin%
6.50
5.54
8.09
6.05
3.10
3.16
3.18
0.76
3.61
1.37
19.09
3.16
3.39
90
8.96
Operating margin%
2.76
4.37
5.39
5.20
2.65
5.37
2.37
2.31
3.37
5.36
18.67
3.37
3.87
84
23.82
Net margin%
11.37
13.66
14.60
14.11
16.85
14.66
12.43
14.76
12.75
13.89
10.78
13.89
14.00
69
12.40
P/E ratio (avg)x
26.66
25.44
26.79
27.12
28.80
30.63
27.10
27.87
26.76
28.95
35.81
27.87
27.11
30
12.98
EV/EBITx
26.47
26.28
27.00
28.91
31.54
29.64
29.62
28.27
28.42
25.34
16.24
28.42
28.35
70
3.28
FCF yield (avg)%
15.85
14.51
12.62
13.34
10.59
12.68
15.17
13.56
12.15
12.50
12.60
12.68
13.01
36
11.06
FCF margin%
15.88
14.37
12.48
13.21
13.81
11.58
11.31
12.81
11.83
9.32
22.55
11.58
12.64
9
0.111
FCF / Net incomex
1.449
1.539
1.724
1.906
2.044
2.061
2.296
2.580
2.503
2.599
0.929
2.503
2.052
54
21.38
ROIC%
6.70
4.08
6.07
8.97
9.33
12.19
13.72
15.88
17.42
18.82
19.66
15.88
10.76
52
25.85
Return on equity%
17.22
18.94
17.13
19.92
18.46
18.22
15.94
14.60
16.24
14.99
8.80
15.94
17.17
83
2.85
Return on assets%
3.02
4.18
1.32
0.75
0.40
3.29
2.00
3.93
2.64
1.33
25.29
2.64
2.32
74
2.32
EPSRp
2.15
2.12
2.09
2.07
2.20
2.10
2.14
2.28
2.28
2.34
2.38
1.24%
1.76%
—
28.33
EPS growth%
11.75
14.21
13.39
11.24
11.12
12.69
14.71
12.19
10.18
10.82
15.42
12.19
11.97
16
2.30
Bookvalue per shRp
4.98
4.30
4.03
3.75
3.37
3.57
3.44
3.57
3.70
3.82
3.00
2.56%
(2.39%)
—
1.00
FCF per shareRp
1.68
1.65
1.83
2.03
2.18
2.56
2.40
2.39
2.42
2.51
1.19
2.88%
5.07%
—
3.79
Dividend per shRp
1.92
1.97
1.72
1.69
1.48
1.60
1.68
1.53
1.39
1.45
4.35
(0.48%)
(4.06%)
—
23.25
Div yield (avg)%
13.45
16.17
14.00
11.27
11.31
12.14
11.49
10.76
9.35
9.52
5.91
10.76
11.40
7
18.24
Payout ratio%
11.64
8.77
7.37
5.16
7.02
6.53
8.44
10.83
9.19
9.15
6.11
9.15
8.61
15
1.706
Shares (diluted)B
2.097
2.041
1.969
1.906
1.928
1.933
2.090
2.159
2.329
2.698
1.689
6.95%
3.75%
95
14.85
Buyback yield%
17.89
16.89
15.04
14.42
17.01
18.75
16.86
18.00
16.15
16.58
19.24
16.86
16.87
78
0.867
D/E ratiox
1.872
2.001
1.925
1.756
1.746
1.886
1.913
1.938
1.902
1.790
1.423
1.902
1.894
15
30.52
Enterprise valueRp B
2.871
3.220
3.032
3.078
2.890
2.764
2.644
2.936
3.314
3.062
1.898
1.16%
0.47%
81
21.04
LT debtRp B
25.69
28.54
29.66
32.95
35.45
36.16
36.13
39.65
41.41
42.86
32.50
3.87%
5.20%
65
Cost of revenue
2.43%
0.96×
Operating expenses
3.58%
1.07×
Cash and investments
16.97%
Property and equipment
15.52%