43.10
RevenueRp B
58.40
57.60
58.33
59.33
59.21
60.77
62.10
61.57
60.74
62.52
44.93
1.09%
0.75%
65
8.36
Revenue growth%
25.20
25.01
25.69
26.66
26.51
29.23
30.78
30.31
27.53
27.94
7.43
29.23
27.10
40
20.18
Gross margin%
10.10
8.88
6.48
6.20
5.08
5.87
4.66
3.87
1.45
1.22
29.97
3.87
5.47
13
5.82
Operating margin%
17.73
17.69
19.10
16.69
15.73
13.86
16.46
18.39
18.48
15.96
4.60
16.46
17.19
41
20.01
Net margin%
23.24
24.57
23.25
25.39
28.25
25.84
25.66
28.05
25.27
23.12
15.02
25.66
25.33
19
13.89
P/E ratio (avg)x
38.39
42.98
47.48
47.26
50.65
52.55
54.00
62.96
74.03
76.68
21.62
62.96
51.60
86
27.22
EV/EBITx
15.99
16.47
15.15
13.06
11.45
12.02
11.43
12.25
11.03
11.90
29.94
11.90
12.14
88
14.01
FCF yield (avg)%
2.08
3.04
0.48
0.40
0.40
3.40
2.46
1.36
0.40
0.55
26.85
1.36
0.96
90
19.87
FCF margin%
15.90
16.87
14.00
16.22
16.51
17.78
18.34
15.90
18.84
17.85
28.92
17.85
16.69
92
1.651
FCF / Net incomex
1.793
1.944
2.253
2.473
2.866
2.752
2.742
2.992
2.867
3.290
0.730
2.867
2.747
30
6.10
ROIC%
21.58
21.17
22.56
24.60
25.42
23.79
21.81
19.16
16.38
14.13
2.98
19.16
21.69
87
18.34
Return on equity%
29.81
27.69
29.89
29.01
26.40
25.35
26.56
23.57
21.79
18.87
25.19
23.57
26.48
39
21.01
Return on assets%
25.07
23.27
25.40
25.55
25.72
22.74
23.70
21.39
24.01
25.84
11.77
23.70
24.54
92
3.30
EPSRp
5.87
6.89
7.69
8.26
9.20
10.71
11.90
12.25
12.07
12.71
3.65
6.68%
9.37%
—
12.01
EPS growth%
24.11
23.32
21.48
19.36
21.26
21.73
19.11
17.88
19.05
21.49
15.86
19.11
21.37
92
9.79
Bookvalue per shRp
6.83
7.92
8.92
9.75
11.82
13.61
14.11
16.35
17.73
21.40
9.93
12.60%
13.66%
—
7.53
FCF per shareRp
9.26
9.75
8.88
7.80
8.57
9.23
8.96
9.67
10.50
11.50
14.66
6.05%
1.04%
—
13.63
Dividend per shRp
5.34
5.33
5.57
6.15
6.42
5.94
6.72
7.51
7.19
7.37
7.14
2.78%
2.76%
—
10.54
Div yield (avg)%
28.28
25.63
25.03
27.70
26.57
24.83
23.11
22.33
23.11
24.90
12.87
23.11
24.96
38
28.05
Payout ratio%
3.18
0.55
3.06
5.12
7.15
5.97
6.30
8.96
11.24
10.41
18.63
8.96
6.13
73
939.0
Shares (diluted)M
779.2
729.3
682.6
722.8
778.8
810.9
883.4
868.8
942.9
918.3
940.2
3.35%
0.60%
7
11.17
Buyback yield%
30.21
28.18
25.77
23.54
25.93
27.50
26.36
28.48
30.77
27.77
9.56
27.77
27.64
69
1.697
D/E ratiox
1.080
0.995
0.910
0.927
0.875
0.771
0.807
0.876
0.868
0.796
1.498
0.807
0.876
88
52.02
Enterprise valueRp B
9.800
10.16
10.84
11.97
12.47
11.59
11.89
13.03
14.99
15.76
41.37
4.80%
4.04%
24
50.18
LT debtRp B
88.19
106.3
118.3
141.2
156.2
157.2
172.8
196.0
227.9
255.8
31.38
10.37%
12.68%
33
Cost of revenue
0.28%
0.95×
Operating expenses
1.06%
1.03×
Cash and investments
18.84%