17.81
RevenueRp B
16.37
16.65
16.81
16.89
17.28
17.68
17.94
18.09
18.79
19.14
19.57
2.06%
1.74%
67
28.34
Revenue growth%
20.87
23.21
24.65
26.72
26.31
25.45
22.93
22.77
20.18
18.52
3.28
22.77
23.07
72
14.83
Gross margin%
16.15
18.31
21.03
23.22
20.95
18.16
19.49
16.74
18.43
20.54
12.36
18.43
18.96
44
23.31
Operating margin%
1.03
0.40
0.40
0.93
0.40
1.77
1.20
0.40
2.88
0.85
25.84
1.20
0.89
13
26.56
Net margin%
8.02
6.59
8.49
8.63
7.21
9.18
6.52
4.03
4.11
1.39
2.04
4.11
6.90
74
16.92
P/E ratio (avg)x
11.38
11.20
12.09
11.49
12.43
12.13
10.63
11.51
10.54
9.674
22.32
10.63
11.43
67
12.43
EV/EBITx
11.11
10.77
10.28
11.50
12.63
13.62
12.84
14.24
13.57
14.64
23.95
13.62
12.73
65
7.92
FCF yield (avg)%
27.74
27.17
29.81
29.89
30.88
31.67
31.66
31.08
28.39
30.57
20.99
31.08
30.23
37
21.10
FCF margin%
7.25
5.63
8.17
5.82
6.39
8.12
10.41
7.60
8.48
6.00
17.34
8.12
7.43
62
0.566
FCF / Net incomex
2.206
2.339
2.403
2.504
2.605
2.875
3.285
3.285
3.311
3.745
1.427
3.285
2.740
82
9.78
ROIC%
15.57
15.84
15.85
14.48
16.89
16.35
15.33
12.40
14.02
16.33
17.91
15.33
15.70
93
25.02
Return on equity%
20.73
18.78
16.25
18.67
21.47
19.84
20.75
23.21
20.76
20.69
9.62
20.75
20.71
21
18.36
Return on assets%
31.86
31.35
32.58
33.05
32.63
33.23
31.48
32.08
30.09
30.91
19.05
31.48
31.97
71
4.88
EPSRp
2.32
2.16
1.97
2.08
2.16
1.85
1.91
1.89
1.97
1.80
5.17
(3.61%)
(3.96%)
—
6.01
EPS growth%
12.95
14.63
17.19
16.32
14.22
11.74
10.55
12.04
9.78
10.88
18.70
10.88
12.49
27
5.59
Bookvalue per shRp
5.77
5.95
5.73
6.39
6.25
6.24
6.15
6.26
6.32
6.66
5.66
1.29%
3.03%
—
1.82
FCF per shareRp
7.99
8.24
7.51
7.64
7.12
7.38
6.77
7.54
8.27
9.04
2.56
4.91%
2.11%
—
6.12
Dividend per shRp
1.63
1.49
1.63
1.55
1.67
1.58
1.72
1.83
1.72
1.93
3.89
2.88%
2.55%
—
26.08
Div yield (avg)%
5.01
7.24
5.18
6.27
5.74
2.96
2.42
0.40
0.40
2.22
6.87
2.22
3.98
13
26.93
Payout ratio%
11.77
14.20
15.53
13.95
15.93
16.93
18.21
16.97
14.78
15.42
12.78
16.93
15.48
65
2.839
Shares (diluted)B
3.259
3.652
3.329
3.368
3.618
3.557
3.149
2.982
2.988
3.301
2.722
(1.82%)
0.02%
16
2.37
Buyback yield%
10.53
11.12
12.16
9.84
8.06
8.34
11.29
13.99
15.35
12.57
6.62
12.57
11.20
35
1.013
D/E ratiox
0.641
0.641
0.632
0.640
0.688
0.686
0.596
0.514
0.529
0.537
0.120
0.537
0.636
18
16.95
Enterprise valueRp B
14.93
14.18
14.83
14.40
15.36
16.24
16.25
13.76
13.50
14.55
8.943
(1.08%)
(0.38%)
40
19.22
LT debtRp B
28.55
28.71
31.52
32.61
32.22
29.84
31.17
32.08
35.22
39.14
10.75
3.97%
4.29%
34
Cost of revenue
1.86%
1.01×
Operating expenses
1.53%
0.98×
Spread over hurdle
42.45%