8.587
RevenueRp B
20.71
21.42
22.03
22.52
23.32
24.55
25.95
26.83
28.08
29.49
9.378
4.81%
4.14%
61
28.61
Revenue growth%
20.91
19.69
22.30
23.28
22.47
21.73
24.62
24.45
25.85
26.16
2.49
24.62
22.87
36
25.19
Gross margin%
25.71
26.53
29.46
30.38
28.00
29.50
27.43
28.27
26.57
26.86
16.97
27.43
27.72
66
28.01
Operating margin%
17.85
17.35
15.13
13.22
14.88
12.87
15.50
16.34
19.05
20.18
24.36
16.34
15.92
71
21.84
Net margin%
0.43
0.82
2.58
2.07
0.75
0.40
0.40
0.40
0.40
3.01
15.75
0.40
0.59
68
15.82
P/E ratio (avg)x
43.55
49.22
50.26
54.42
60.46
69.73
75.25
86.97
98.09
109.9
34.97
86.97
65.09
8
6.078
EV/EBITx
13.90
14.82
16.88
19.31
20.99
19.84
18.54
20.59
19.17
18.99
9.312
19.17
19.08
51
28.79
FCF yield (avg)%
26.38
26.26
28.62
29.69
29.08
29.66
28.52
25.91
23.37
24.79
19.80
25.91
27.45
75
16.20
FCF margin%
12.46
14.95
13.48
10.67
13.11
15.51
17.28
17.09
17.43
17.73
2.62
17.28
15.23
67
0.259
FCF / Net incomex
1.735
1.894
2.006
2.364
2.553
2.639
2.698
3.134
3.456
3.906
1.223
3.134
2.596
76
22.30
ROIC%
19.05
19.03
18.52
20.82
22.03
19.08
19.27
16.53
16.07
13.63
5.75
16.53
19.04
56
15.73
Return on equity%
26.77
28.80
26.03
27.07
30.00
28.64
26.64
24.07
25.36
22.71
29.45
25.36
26.71
81
9.31
Return on assets%
14.75
16.67
17.28
18.09
19.52
18.86
17.49
20.24
21.90
24.68
2.61
20.24
18.47
80
3.62
EPSRp
3.16
3.34
3.37
3.59
3.49
3.44
3.29
3.17
2.92
2.64
3.78
(5.42%)
(1.85%)
—
14.56
EPS growth%
3.65
6.10
4.11
4.95
3.27
2.56
3.05
5.95
8.12
6.72
18.69
5.95
4.53
72
3.72
Bookvalue per shRp
1.43
1.28
1.15
1.12
1.10
1.12
1.10
1.18
1.27
1.14
0.74
0.71%
(3.33%)
—
3.23
FCF per shareRp
1.15
1.31
1.58
1.57
1.76
1.97
2.03
2.30
2.41
2.48
3.34
7.13%
8.23%
—
2.26
Dividend per shRp
1.53
1.58
1.56
1.34
1.22
1.05
0.90
0.77
0.77
0.69
2.60
(10.69%)
(7.63%)
—
11.59
Div yield (avg)%
7.85
5.14
3.50
6.40
6.83
3.93
2.15
2.59
1.59
1.01
16.47
2.15
3.71
61
22.84
Payout ratio%
8.03
6.98
6.50
6.85
6.01
7.07
10.04
11.36
13.07
10.80
23.37
10.80
7.55
71
1.701
Shares (diluted)B
2.904
2.969
2.917
3.483
4.130
4.690
4.958
4.987
5.957
6.893
1.677
10.79%
9.21%
41
7.72
Buyback yield%
6.21
6.97
6.63
8.42
10.89
9.69
10.73
12.03
9.10
10.56
5.37
10.56
9.39
26
0.506
D/E ratiox
0.604
0.526
0.477
0.446
0.398
0.344
0.372
0.377
0.361
0.363
0.746
0.363
0.387
52
14.97
Enterprise valueRp B
18.24
19.23
18.35
20.24
20.83
19.78
20.65
17.96
17.15
17.20
15.95
(3.76%)
0.24%
39
13.14
LT debtRp B
22.83
23.78
24.47
22.80
26.05
29.64
29.43
31.30
34.56
37.95
14.76
7.82%
6.05%
82
Cost of revenue
4.18%
1.00×
Operating expenses
3.83%
0.97×
Spread over hurdle
31.56%