69.30
RevenueRp B
60.85
60.55
61.68
62.18
61.36
61.34
63.01
61.92
63.40
65.08
73.89
1.18%
0.60%
26
3.28
Revenue growth%
20.44
22.95
25.06
27.84
25.00
22.94
25.52
23.20
21.56
19.62
8.72
22.94
23.07
42
7.74
Gross margin%
24.06
23.09
23.04
24.97
23.42
25.15
24.40
24.09
26.92
26.24
5.78
25.15
24.24
82
26.98
Operating margin%
24.91
23.42
21.39
21.40
22.44
19.86
21.40
18.84
16.61
14.50
23.57
18.84
21.39
65
9.99
Net margin%
31.79
30.74
29.86
28.01
25.02
24.52
24.85
22.01
21.69
19.18
10.05
22.01
24.93
85
32.15
P/E ratio (avg)x
13.59
13.23
14.26
14.61
14.28
16.06
18.23
18.09
17.46
16.81
14.01
17.46
15.33
52
20.74
EV/EBITx
9.659
9.119
10.01
11.08
11.00
11.70
11.92
12.14
11.70
11.62
33.23
11.70
11.35
9
8.43
FCF yield (avg)%
15.68
18.42
20.19
18.38
20.82
20.36
18.81
19.07
17.58
18.02
15.02
18.81
18.61
47
4.78
FCF margin%
8.91
11.62
9.80
8.91
8.97
11.42
8.74
9.80
9.77
8.37
25.43
9.77
9.37
63
0.256
FCF / Net incomex
1.815
1.691
1.885
2.161
2.101
1.997
1.855
1.728
1.761
1.928
1.492
1.855
1.870
11
15.03
ROIC%
8.67
11.60
14.51
12.18
10.05
10.56
8.49
9.84
8.66
11.55
12.86
9.84
10.30
73
20.13
Return on equity%
6.66
9.56
12.29
12.14
12.01
10.23
7.59
5.87
3.30
5.05
28.99
5.87
8.58
43
24.76
Return on assets%
16.83
14.84
16.23
17.47
20.27
22.34
23.91
26.45
25.74
22.91
29.67
23.91
21.30
7
11.65
EPSRp
5.69
5.66
6.54
7.44
8.57
9.89
10.31
11.47
12.80
13.75
12.57
9.93%
10.70%
—
2.72
EPS growth%
16.79
19.37
22.11
23.27
25.81
26.57
25.00
26.29
26.19
25.32
28.43
26.19
25.16
23
13.38
Bookvalue per shRp
22.54
22.23
23.93
25.46
24.82
24.33
27.05
29.15
28.32
31.09
15.70
4.61%
3.76%
—
19.56
FCF per shareRp
14.28
12.64
13.23
11.39
10.21
9.87
10.58
9.44
9.68
10.08
9.13
(0.27%)
(3.71%)
—
4.57
Dividend per shRp
13.42
13.77
14.41
14.90
15.27
17.97
17.68
17.92
19.45
21.09
18.23
6.68%
5.26%
—
14.74
Div yield (avg)%
5.31
3.57
1.67
3.21
5.17
2.82
4.52
3.92
6.81
7.21
3.89
4.52
4.22
21
18.77
Payout ratio%
20.77
20.03
22.90
25.76
28.32
27.87
27.12
27.83
28.42
29.95
2.74
27.87
27.48
19
1.237
Shares (diluted)B
1.515
1.558
1.656
1.518
1.694
1.666
1.559
1.664
1.662
1.620
1.275
(0.88%)
1.34%
9
4.24
Buyback yield%
12.36
14.63
15.20
15.49
12.83
13.11
10.90
11.23
14.00
12.03
7.52
12.03
12.97
56
0.538
D/E ratiox
0.275
0.284
0.299
0.310
0.307
0.303
0.287
0.297
0.307
0.265
0.259
0.297
0.298
54
70.66
Enterprise valueRp B
85.47
91.51
89.80
96.16
104.8
109.4
126.0
147.0
168.9
192.0
6.636
12.88%
8.85%
35
36.14
LT debtRp B
57.37
54.57
53.13
53.07
53.74
50.48
56.10
60.90
67.17
61.96
48.95
2.89%
0.94%
57
Cost of revenue
0.81%
1.02×
Operating expenses
0.12%
0.95×
Cash and investments
17.83%
Goodwill & intangibles
16.07%
Spread over hurdle
19.31%