4.523
RevenueRp B
17.41
18.35
19.29
20.16
21.01
22.14
23.24
24.30
26.34
27.47
4.975
5.51%
5.34%
69
13.37
Revenue growth%
18.45
17.29
18.60
20.49
17.57
19.42
17.25
16.11
15.85
13.07
17.19
16.11
17.43
88
14.81
Gross margin%
6.92
9.00
10.66
11.75
10.46
7.92
9.36
10.76
12.56
12.54
19.75
10.76
10.56
57
19.84
Operating margin%
15.79
14.94
12.47
10.60
11.11
10.59
10.25
8.20
6.36
7.73
5.55
8.20
10.60
93
8.09
Net margin%
13.18
15.86
13.64
12.28
10.01
10.08
12.50
14.25
14.21
12.93
6.90
12.93
13.05
57
25.34
P/E ratio (avg)x
34.97
35.26
37.66
42.23
45.85
52.96
59.61
61.97
58.85
65.53
36.66
59.61
49.41
80
18.81
EV/EBITx
15.27
14.83
13.77
14.82
16.05
16.07
14.80
13.06
13.80
12.84
23.53
13.80
14.81
8
3.89
FCF yield (avg)%
29.55
32.22
32.07
30.97
30.21
31.28
30.72
28.96
30.86
32.86
9.33
30.86
30.91
86
27.13
FCF margin%
28.23
26.43
27.83
26.51
28.17
26.09
28.35
29.65
29.59
27.16
4.37
28.35
28.00
51
1.027
FCF / Net incomex
0.926
1.070
1.169
1.237
1.248
1.357
1.309
1.521
1.740
1.718
0.440
1.521
1.279
87
7.59
ROIC%
16.15
14.07
11.71
8.91
6.63
7.47
7.65
6.95
7.83
9.36
22.88
7.65
8.37
35
28.79
Return on equity%
36.58
33.58
33.48
35.49
36.05
33.36
30.59
32.05
32.92
32.43
17.17
32.43
33.42
89
10.99
Return on assets%
20.81
18.32
16.18
13.40
12.63
11.19
13.25
12.23
12.11
9.63
22.52
12.11
12.94
40
5.03
EPSRp
2.92
2.91
2.87
2.98
2.80
2.80
2.57
2.35
2.33
2.35
5.31
(3.43%)
(1.35%)
—
15.16
EPS growth%
30.71
30.24
32.87
31.08
28.58
26.58
26.05
26.66
24.78
24.40
2.10
26.05
27.62
89
1.89
Bookvalue per shRp
2.47
2.78
2.89
3.26
3.57
3.80
4.08
3.74
3.92
4.16
2.47
3.11%
6.38%
—
3.20
FCF per shareRp
3.79
4.05
4.22
4.62
4.74
5.07
4.85
4.99
4.75
5.28
1.92
2.17%
4.32%
—
4.04
Dividend per shRp
1.48
1.58
1.74
1.77
1.64
1.79
1.86
2.02
1.88
1.91
3.78
3.16%
3.09%
—
10.72
Div yield (avg)%
16.85
17.37
18.14
19.38
19.90
19.43
20.50
20.93
19.53
18.80
6.34
19.53
19.41
86
9.99
Payout ratio%
17.77
16.18
14.02
11.39
13.00
12.76
10.36
11.81
9.13
10.46
6.43
10.46
12.29
73
1.542
Shares (diluted)B
2.893
2.994
3.358
3.810
4.582
5.161
5.757
6.775
7.746
9.049
1.470
14.58%
13.13%
6
24.72
Buyback yield%
2.49
4.27
6.62
5.34
6.39
6.38
9.34
12.17
14.47
13.97
8.62
12.17
6.51
69
1.546
D/E ratiox
1.396
1.308
1.321
1.398
1.574
1.583
1.829
2.050
1.889
2.043
0.127
1.889
1.578
88
22.25
Enterprise valueRp B
13.72
11.95
11.17
11.02
11.36
11.63
10.85
9.996
9.035
9.753
21.91
(3.00%)
(3.62%)
42
10.98
LT debtRp B
19.28
18.93
17.43
18.98
20.37
18.69
18.25
17.97
19.22
19.50
26.72
(0.87%)
1.25%
92
Cost of revenue
5.05%
0.97×
Operating expenses
5.94%
1.06×
Cash and investments
18.60%
Spread over hurdle
(10.63%)