17.56
RevenueRp B
34.43
36.32
38.33
40.25
42.25
45.87
48.97
52.15
54.94
59.03
18.18
6.92%
6.04%
68
12.65
Revenue growth%
18.79
16.17
14.96
15.78
13.56
12.04
10.07
12.09
12.65
15.52
25.26
12.09
14.26
18
21.58
Gross margin%
15.47
17.36
17.50
17.32
14.77
15.65
15.19
16.96
17.82
15.44
13.47
15.65
16.30
70
27.07
Operating margin%
27.57
24.66
21.75
21.65
21.05
20.52
22.46
21.82
19.94
20.25
15.79
20.52
21.70
22
3.02
Net margin%
25.41
26.57
28.55
29.73
31.56
29.67
28.16
28.29
29.17
30.53
18.03
29.17
28.86
48
33.57
P/E ratio (avg)x
44.06
47.65
48.47
47.51
51.95
56.58
58.91
56.36
61.06
63.12
7.097
58.91
54.15
76
29.43
EV/EBITx
12.27
14.29
13.70
14.78
17.20
19.53
23.01
23.47
26.25
31.15
8.075
23.47
18.36
36
14.02
FCF yield (avg)%
33.80
33.01
32.35
31.22
32.63
34.84
37.54
38.67
41.20
38.39
28.06
38.39
34.32
14
15.92
FCF margin%
14.01
15.74
18.68
17.02
16.49
17.06
16.88
15.70
13.18
14.96
15.84
15.70
16.11
83
0.327
FCF / Net incomex
1.282
1.487
1.639
1.732
1.923
1.882
2.132
2.384
2.795
3.208
1.323
2.384
1.902
42
5.62
ROIC%
17.35
16.02
16.41
18.21
20.72
20.26
22.40
24.75
27.13
24.32
22.26
24.32
20.49
57
9.98
Return on equity%
5.43
3.86
1.06
2.04
3.08
4.65
5.77
8.77
10.97
13.34
26.52
8.77
5.04
42
19.23
Return on assets%
33.39
31.98
32.14
29.82
32.47
35.29
34.49
32.37
34.57
37.52
14.04
34.57
32.93
87
3.34
EPSRp
8.36
7.11
6.83
6.56
6.29
5.65
5.93
5.61
6.02
5.38
3.54
(3.08%)
(3.90%)
—
29.40
EPS growth%
7.56
7.46
5.73
5.84
4.94
6.00
8.62
8.94
6.38
4.63
4.46
6.38
6.19
57
11.23
Bookvalue per shRp
16.03
18.79
19.61
19.01
21.96
23.93
23.38
27.02
28.08
28.34
12.07
5.23%
6.31%
—
5.38
FCF per shareRp
10.35
11.13
11.52
13.67
15.69
17.63
18.23
20.15
20.44
20.33
3.21
5.32%
7.86%
—
9.80
Dividend per shRp
5.05
5.52
6.35
7.25
7.44
8.16
8.13
8.86
8.95
9.01
8.94
3.91%
5.98%
—
9.12
Div yield (avg)%
2.67
4.40
6.89
6.85
4.82
2.51
2.27
1.90
2.61
4.01
25.25
2.51
3.34
51
12.54
Payout ratio%
24.84
25.16
26.77
24.83
25.44
26.31
28.06
29.93
31.45
32.52
8.86
29.93
26.54
91
3.256
Shares (diluted)B
2.453
2.335
2.534
2.479
2.271
2.458
2.682
2.709
2.814
2.628
3.337
2.96%
(0.01%)
7
28.98
Buyback yield%
21.86
22.27
20.55
18.78
16.51
15.89
16.53
15.02
12.94
12.68
27.03
15.02
16.52
54
0.113
D/E ratiox
0.563
0.636
0.592
0.685
0.686
0.669
0.692
0.805
0.930
0.950
1.075
0.805
0.686
76
49.79
Enterprise valueRp B
31.89
36.45
36.40
36.24
38.39
40.77
44.84
49.62
56.13
53.75
16.03
6.96%
5.07%
68
26.46
LT debtRp B
2.662
2.920
3.036
3.280
3.078
2.867
3.088
2.772
2.562
2.768
27.65
(2.10%)
(0.73%)
56
Cost of revenue
6.04%
1.00×
Operating expenses
5.48%
0.95×
Return on capital
126.94%
Spread over hurdle
112.51%