4.345
RevenueRp B
9.129
9.631
10.23
10.78
11.63
12.44
13.41
14.32
15.01
15.98
4.792
6.56%
6.20%
25
17.62
Revenue growth%
8.80
8.75
10.03
11.76
9.23
10.30
11.41
12.05
13.00
14.22
20.05
12.05
10.86
40
28.97
Gross margin%
7.59
7.71
6.82
5.07
8.07
8.92
10.13
8.77
11.13
8.34
7.17
8.92
8.21
92
22.12
Operating margin%
22.94
20.63
20.41
20.07
17.68
15.80
18.50
20.42
19.87
22.53
27.25
19.87
20.24
10
26.54
Net margin%
27.03
27.07
28.02
29.10
26.11
28.26
30.77
32.51
33.80
36.55
6.68
32.51
28.68
41
24.43
P/E ratio (avg)x
29.41
29.22
33.67
35.44
35.14
40.67
47.28
53.25
59.17
68.35
19.01
53.25
38.06
88
22.44
EV/EBITx
54.97
63.57
63.53
75.55
89.43
101.7
103.4
104.4
117.8
119.1
34.96
104.4
95.56
10
5.30
FCF yield (avg)%
15.69
18.34
17.10
14.55
11.76
12.13
9.66
6.97
6.40
4.38
9.91
6.97
11.95
25
14.16
FCF margin%
9.02
10.14
12.74
13.88
14.19
13.98
12.60
15.05
15.36
13.83
17.18
13.98
13.85
50
1.171
FCF / Net incomex
1.531
1.626
1.681
1.857
1.859
2.178
2.339
2.535
2.888
3.326
1.000
2.535
2.018
80
4.36
ROIC%
3.42
2.14
3.70
1.00
0.40
1.63
3.11
1.07
0.40
0.40
10.15
1.07
1.35
16
3.35
Return on equity%
25.28
25.07
22.52
21.89
22.98
23.49
22.84
19.92
21.10
20.38
6.46
21.10
22.68
90
10.01
Return on assets%
20.88
19.06
18.99
16.50
18.69
19.99
21.00
20.47
17.85
20.49
5.08
20.47
19.52
21
9.30
EPSRp
14.30
14.31
17.29
18.42
22.09
24.89
28.89
35.06
34.86
35.86
10.07
10.18%
11.30%
—
14.73
EPS growth%
26.96
28.81
26.40
27.66
25.35
23.06
21.88
22.35
23.32
24.44
3.87
23.06
24.90
53
3.39
Bookvalue per shRp
11.79
12.88
13.03
12.09
14.00
14.34
15.66
16.69
16.18
15.53
6.95
2.10%
2.49%
—
9.69
FCF per shareRp
9.14
10.10
10.31
9.26
9.48
10.41
10.25
10.58
11.81
12.13
1.69
5.06%
1.67%
—
5.04
Dividend per shRp
14.66
15.40
17.03
17.46
17.52
20.32
22.54
25.71
29.04
29.51
7.82
10.98%
9.14%
—
12.33
Div yield (avg)%
25.62
24.19
23.52
21.81
19.93
22.75
20.81
18.29
18.16
20.39
14.44
20.39
21.31
55
8.65
Payout ratio%
11.13
8.87
10.65
9.23
11.81
14.40
16.75
17.53
16.04
17.45
23.88
16.75
13.10
35
1.077
Shares (diluted)B
1.202
1.189
1.379
1.411
1.455
1.398
1.328
1.337
1.340
1.441
1.050
(0.19%)
1.97%
72
10.07
Buyback yield%
25.50
23.02
23.48
26.32
23.68
25.17
25.73
24.88
27.33
28.78
15.53
25.73
25.34
71
1.093
D/E ratiox
1.569
1.596
1.663
1.679
1.741
1.680
1.680
1.895
2.110
2.012
0.958
1.895
1.680
6
7.381
Enterprise valueRp B
2.214
2.282
2.195
2.033
2.315
2.188
2.328
2.620
2.619
2.428
1.488
0.96%
0.74%
23
2.704
LT debtRp B
8.576
9.083
7.800
8.338
7.588
7.311
7.985
8.472
8.318
7.995
7.980
1.05%
(0.01%)
93
Cost of revenue
6.14%
0.99×
Operating expenses
6.65%
1.04×
Goodwill & intangibles
17.88%
Spread over hurdle
56.99%