3.369
RevenueRp B
16.02
16.07
16.24
16.07
16.12
16.39
16.94
17.16
17.33
17.80
3.640
2.00%
1.38%
83
4.69
Revenue growth%
11.96
14.20
13.08
11.47
12.06
9.52
8.96
6.49
8.60
11.10
7.71
8.96
11.28
85
24.88
Gross margin%
16.73
17.13
19.56
20.42
19.21
19.78
21.04
18.89
20.47
22.05
28.81
20.47
19.67
68
15.99
Operating margin%
19.78
20.87
21.69
19.74
16.79
15.70
14.83
13.30
11.60
11.80
25.27
13.30
16.24
17
8.12
Net margin%
14.33
17.16
14.18
12.65
10.52
10.06
7.91
6.26
3.58
2.67
8.54
6.26
10.29
33
7.860
P/E ratio (avg)x
20.68
21.14
22.78
22.97
25.40
28.55
31.50
35.55
36.67
37.21
32.48
35.55
26.97
47
22.80
EV/EBITx
20.03
18.01
19.68
20.36
21.40
22.43
24.03
21.82
23.59
24.64
14.27
23.59
21.61
44
25.57
FCF yield (avg)%
22.16
21.85
22.62
21.69
20.01
21.87
20.44
23.37
23.48
24.20
19.10
23.37
22.01
56
4.47
FCF margin%
10.89
9.99
7.87
8.84
7.79
4.99
7.96
7.05
8.90
8.25
15.52
7.96
8.11
30
0.823
FCF / Net incomex
0.484
0.470
0.465
0.492
0.524
0.500
0.472
0.435
0.495
0.544
1.139
0.495
0.488
18
14.81
ROIC%
14.14
12.17
12.41
12.61
10.88
9.05
7.09
6.95
8.15
6.76
23.70
7.09
9.97
60
16.06
Return on equity%
24.56
26.44
27.56
27.69
30.51
30.78
28.18
26.09
25.39
24.67
23.41
26.09
27.00
32
24.32
Return on assets%
18.32
19.55
20.88
20.28
22.69
19.97
20.69
18.50
16.49
17.85
20.24
18.50
19.76
11
4.01
EPSRp
10.90
10.71
11.08
10.36
10.61
9.86
10.20
9.97
8.67
7.51
4.48
(6.69%)
(3.92%)
—
18.64
EPS growth%
19.20
17.27
14.32
17.00
16.61
17.25
15.23
15.13
14.97
12.33
6.78
15.13
15.92
60
7.21
Bookvalue per shRp
7.62
8.28
9.28
9.06
9.46
9.79
11.02
10.11
10.10
10.04
10.07
1.21%
2.73%
—
7.70
FCF per shareRp
12.59
12.89
12.76
14.29
13.50
12.69
13.52
13.24
12.51
13.14
2.66
(0.55%)
1.00%
—
15.19
Dividend per shRp
6.20
6.56
7.97
9.37
10.41
12.58
12.86
13.46
13.76
15.70
9.68
8.57%
9.92%
—
19.68
Div yield (avg)%
3.55
5.09
2.30
2.64
4.59
3.45
0.59
3.33
5.09
7.82
18.91
3.45
3.50
43
21.14
Payout ratio%
14.91
14.54
15.12
14.12
13.88
11.17
10.91
11.26
11.89
14.41
5.29
11.26
14.00
12
0.766
Shares (diluted)B
1.077
1.213
1.325
1.291
1.311
1.320
1.556
1.487
1.686
1.707
0.776
5.42%
4.83%
29
17.40
Buyback yield%
8.34
8.94
10.82
10.46
12.00
9.43
7.24
7.87
6.68
8.55
7.25
7.87
8.74
37
0.158
D/E ratiox
1.418
1.484
1.771
1.834
2.204
2.283
2.271
2.532
2.662
3.175
0.625
2.532
2.238
88
3.911
Enterprise valueRp B
3.428
3.350
3.618
3.552
3.832
3.706
3.400
3.113
3.290
3.239
11.05
(3.31%)
0.02%
48
2.045
LT debtRp B
10.50
10.26
9.773
8.510
9.299
9.708
9.823
9.890
8.612
8.897
8.656
(0.88%)
(1.81%)
29
Cost of revenue
1.46%
1.01×
Operating expenses
1.06%
0.97×
Spread over hurdle
35.25%