35.88
RevenueRp B
33.06
34.25
34.79
34.94
35.21
35.68
35.65
36.42
37.19
37.17
37.73
1.09%
1.59%
42
26.77
Revenue growth%
12.70
11.90
14.34
11.59
9.15
9.16
11.34
9.62
8.98
11.35
6.55
9.62
11.34
49
17.81
Gross margin%
20.08
17.40
16.96
18.61
15.91
17.31
14.96
13.63
13.89
14.43
5.25
14.43
16.44
63
11.15
Operating margin%
21.79
19.11
21.18
20.34
20.71
21.00
18.68
18.72
19.13
19.64
5.91
19.13
19.99
54
23.33
Net margin%
17.39
15.29
14.02
12.24
11.00
10.02
12.76
11.99
11.41
12.65
14.77
11.99
12.45
64
7.274
P/E ratio (avg)x
56.92
56.18
56.45
60.61
63.59
67.75
76.35
76.90
92.41
99.85
36.45
76.90
65.67
83
17.09
EV/EBITx
11.86
12.50
12.90
12.78
11.13
10.83
10.96
9.874
9.232
9.450
35.45
9.874
11.04
13
2.76
FCF yield (avg)%
30.28
28.25
27.09
28.40
28.45
28.61
26.16
26.50
25.29
26.98
21.40
26.50
27.67
55
12.07
FCF margin%
24.34
24.34
26.18
28.20
29.38
28.10
29.44
29.55
27.32
25.57
5.51
28.10
27.71
66
1.780
FCF / Net incomex
0.679
0.619
0.650
0.713
0.805
0.750
0.740
0.766
0.810
0.845
0.291
0.766
0.745
51
19.33
ROIC%
26.10
24.84
23.01
20.33
21.03
22.04
19.10
21.46
20.40
22.41
8.03
21.46
21.75
23
10.79
Return on equity%
1.87
0.40
0.40
0.40
0.40
0.40
1.04
0.40
0.40
0.40
26.02
0.40
0.40
60
16.19
Return on assets%
1.76
3.32
2.40
2.33
2.50
2.52
0.40
0.40
0.40
0.40
12.40
0.40
2.04
13
32.22
EPSRp
6.27
6.98
6.36
5.99
6.50
7.33
6.77
6.68
7.30
8.30
33.86
5.03%
3.91%
—
26.75
EPS growth%
13.44
15.17
17.10
15.81
18.04
15.22
18.20
15.76
16.69
14.73
22.03
15.76
15.79
53
26.68
Bookvalue per shRp
25.64
24.81
23.46
26.50
30.77
32.38
31.91
36.50
38.53
39.65
12.63
5.20%
4.22%
—
30.74
FCF per shareRp
20.81
21.49
25.31
26.81
29.34
32.27
30.97
34.10
38.16
39.98
36.37
6.38%
7.47%
—
27.10
Dividend per shRp
25.32
24.82
26.09
25.00
27.48
25.78
23.37
21.01
22.88
23.39
5.60
(3.17%)
(0.58%)
—
17.88
Div yield (avg)%
14.23
16.69
16.44
16.16
13.97
12.79
15.21
16.61
14.68
17.44
3.68
15.21
15.68
19
2.09
Payout ratio%
25.15
27.02
26.89
26.64
25.55
26.13
28.16
26.24
28.94
27.42
12.90
27.42
26.76
77
0.577
Shares (diluted)B
0.878
0.842
0.921
1.084
1.249
1.244
1.387
1.559
1.479
1.638
0.586
5.57%
7.07%
57
4.94
Buyback yield%
30.55
28.09
26.12
28.26
29.15
31.25
28.37
29.79
28.00
30.57
6.89
29.79
28.76
9
0.748
D/E ratiox
0.294
0.279
0.247
0.235
0.222
0.239
0.268
0.265
0.274
0.248
1.607
0.265
0.256
15
35.65
Enterprise valueRp B
23.64
26.78
29.81
29.17
29.54
29.35
31.05
31.77
31.19
37.60
15.38
4.94%
6.67%
51
36.67
LT debtRp B
18.33
17.78
19.47
21.03
20.98
23.00
20.87
20.52
19.41
20.53
8.946
(0.44%)
0.16%
26
Cost of revenue
1.64%
1.01×
Operating expenses
2.26%
1.07×
Goodwill & intangibles
18.44%
Property and equipment
16.17%
Spread over hurdle
(1.56%)