4.181
RevenueRp B
9.262
9.770
10.36
10.95
11.81
12.74
13.72
14.98
15.71
17.24
4.609
7.87%
7.37%
20
13.61
Revenue growth%
17.99
18.58
17.42
17.99
15.48
14.85
12.68
11.55
12.92
10.76
22.81
12.68
15.16
16
25.21
Gross margin%
8.41
6.35
6.78
6.86
8.10
8.38
5.99
8.56
8.99
9.19
8.37
8.56
8.24
64
2.48
Operating margin%
24.66
23.56
23.34
22.75
25.26
26.31
26.55
25.96
23.37
26.05
21.56
26.05
24.96
61
22.04
Net margin%
15.39
18.01
15.52
15.70
18.33
17.51
14.94
12.25
11.40
12.85
24.52
12.85
15.45
11
28.56
P/E ratio (avg)x
40.59
43.96
46.62
46.25
54.41
56.03
54.07
53.36
57.19
64.84
11.58
56.03
53.72
28
32.89
EV/EBITx
25.43
26.86
29.14
27.24
29.83
31.04
32.76
33.12
32.13
33.14
8.302
32.76
30.43
39
6.07
FCF yield (avg)%
1.36
0.40
1.26
0.40
2.21
2.54
5.24
4.59
3.38
4.35
17.98
4.35
2.38
11
6.77
FCF margin%
12.53
10.38
11.84
13.92
11.17
13.74
15.42
15.97
18.42
19.47
8.51
15.97
13.83
77
0.551
FCF / Net incomex
2.390
2.799
2.996
3.059
3.532
3.623
4.035
4.763
5.163
5.703
0.646
4.763
3.578
24
8.88
ROIC%
10.62
9.18
6.44
7.08
6.62
7.29
8.54
7.97
10.95
11.04
10.03
8.54
8.25
90
6.08
Return on equity%
7.30
4.66
4.63
7.06
9.19
6.86
5.13
4.00
6.22
6.86
15.52
6.22
6.54
37
21.47
Return on assets%
24.22
23.33
22.64
23.75
26.48
24.47
25.11
25.09
22.56
22.29
3.89
24.47
23.99
92
7.02
EPSRp
19.62
17.63
17.97
20.13
19.30
19.83
19.00
20.48
21.03
22.24
7.72
2.88%
1.40%
—
12.81
EPS growth%
6.28
7.61
4.83
3.25
3.04
0.40
2.51
4.64
6.95
9.63
15.13
4.64
4.73
15
21.49
Bookvalue per shRp
12.74
12.38
11.28
11.79
12.37
11.13
11.34
11.31
11.92
12.14
5.75
(0.38%)
0.27%
—
6.60
FCF per shareRp
18.93
18.15
19.73
19.80
21.31
20.58
18.34
19.27
18.88
20.62
18.95
(0.66%)
(0.60%)
—
10.23
Dividend per shRp
43.53
42.84
47.76
54.01
61.56
63.57
75.10
89.45
91.35
95.15
15.12
9.10%
9.97%
—
24.15
Div yield (avg)%
22.83
22.78
24.85
27.55
25.49
22.73
25.64
28.25
30.12
31.56
16.86
28.25
25.57
81
7.75
Payout ratio%
25.66
25.94
22.94
22.93
25.65
28.23
25.40
24.54
23.12
25.82
16.92
25.40
25.52
17
702.8
Shares (diluted)M
693.2
644.7
715.2
687.2
724.1
752.2
817.1
757.9
831.9
941.3
683.7
5.39%
2.38%
72
24.33
Buyback yield%
13.60
12.26
11.38
13.79
15.55
18.31
16.08
14.24
13.29
14.25
23.08
14.25
14.01
37
1.389
D/E ratiox
1.332
1.427
1.612
1.689
1.848
2.136
2.157
2.439
2.347
2.338
1.510
2.338
1.992
95
12.52
Enterprise valueRp B
17.33
17.03
16.66
14.93
16.06
17.44
18.98
19.73
22.19
23.43
1.603
7.85%
3.60%
87
4.959
LT debtRp B
22.65
25.44
23.91
27.11
26.22
24.12
24.41
24.52
24.91
23.42
4.352
(2.23%)
1.27%
71
Cost of revenue
7.55%
1.02×
Operating expenses
6.77%
0.95×
Cash and investments
18.70%
Goodwill & intangibles
15.63%