93.72
RevenueRp B
112.8
112.5
112.2
115.4
117.9
119.3
122.5
124.8
125.0
128.1
103.7
1.67%
1.46%
52
19.59
Revenue growth%
2.64
1.86
4.20
1.56
0.40
3.00
2.95
4.33
4.82
5.56
10.21
4.33
2.98
73
4.62
Gross margin%
12.61
10.16
12.62
15.55
16.58
17.21
14.26
15.01
15.73
17.23
8.68
15.73
15.28
36
10.35
Operating margin%
12.60
14.77
14.30
13.15
14.33
17.19
15.26
12.27
10.56
8.27
27.00
12.27
13.72
7
12.65
Net margin%
21.34
22.73
23.81
23.96
21.34
23.29
26.25
25.00
25.16
22.36
10.27
25.00
23.55
36
37.77
P/E ratio (avg)x
32.80
34.77
35.67
38.22
44.06
49.78
55.29
64.02
71.89
68.58
18.88
64.02
46.92
6
14.70
EV/EBITx
23.05
23.00
24.65
23.03
23.51
20.66
20.44
21.72
22.37
22.12
9.230
21.72
22.68
41
18.86
FCF yield (avg)%
21.45
23.96
23.29
24.20
26.75
27.11
26.88
27.78
29.87
32.69
18.83
27.78
26.82
63
15.39
FCF margin%
0.40
0.40
0.97
2.57
4.15
2.14
2.80
1.19
4.07
1.89
23.64
2.14
2.02
37
1.502
FCF / Net incomex
0.651
0.721
0.652
0.653
0.721
0.772
0.836
0.841
0.919
0.851
0.341
0.841
0.746
20
19.85
ROIC%
6.50
6.52
6.79
9.78
9.51
9.78
11.80
10.67
10.13
12.60
29.01
10.67
9.78
84
13.26
Return on equity%
32.87
33.80
30.98
33.28
34.17
34.68
36.91
39.55
37.19
34.64
24.01
36.91
34.40
86
7.51
Return on assets%
24.72
26.75
24.02
26.53
26.60
24.86
27.79
26.08
24.96
23.30
12.24
24.96
25.52
73
11.87
EPSRp
51.96
55.02
59.16
59.66
60.95
55.40
62.78
58.62
63.58
59.66
12.91
(0.43%)
2.52%
—
2.69
EPS growth%
11.55
12.18
9.38
7.87
8.39
9.86
12.42
10.37
9.00
6.13
23.86
9.86
9.62
40
32.79
Bookvalue per shRp
13.78
15.29
13.94
13.58
13.30
13.93
13.40
13.62
12.43
11.54
50.81
(2.80%)
(0.89%)
—
40.35
FCF per shareRp
10.55
10.94
11.20
11.82
12.85
14.94
17.63
19.07
18.81
19.32
19.08
8.50%
6.43%
—
42.96
Dividend per shRp
22.71
23.80
23.77
25.60
26.14
24.82
22.89
25.47
28.29
26.56
10.98
0.32%
1.54%
—
14.01
Div yield (avg)%
13.24
14.10
12.54
10.84
13.61
14.31
14.74
16.77
15.53
18.26
20.47
15.53
14.21
85
3.53
Payout ratio%
13.62
11.75
9.06
9.10
7.31
7.61
5.50
3.57
1.32
1.79
4.28
3.57
7.46
85
1.463
Shares (diluted)B
1.441
1.399
1.569
1.745
1.934
2.050
2.099
1.947
2.168
2.079
1.529
1.46%
3.58%
6
21.60
Buyback yield%
8.21
6.18
5.11
5.58
8.41
7.98
9.89
7.68
8.30
11.08
14.89
8.30
8.09
90
1.619
D/E ratiox
1.191
1.367
1.377
1.320
1.317
1.452
1.539
1.428
1.322
1.535
0.320
1.452
1.372
81
107.7
Enterprise valueRp B
9.627
10.60
10.91
11.74
12.01
11.84
11.60
11.10
10.76
12.62
150.9
1.01%
3.92%
76
150.8
LT debtRp B
131.8
124.1
122.0
130.0
126.6
140.9
148.6
133.4
132.5
116.1
161.2
(1.72%)
(0.53%)
47
Cost of revenue
1.61%
1.01×
Operating expenses
1.60%
1.01×
Cash and investments
21.81%