26.28
RevenueRp B
26.72
28.19
29.47
30.57
31.50
32.38
33.50
34.77
35.69
37.47
28.02
3.53%
3.81%
47
18.34
Revenue growth%
16.12
14.78
15.32
17.01
14.54
14.70
15.61
14.88
12.45
9.74
9.90
14.70
14.83
93
4.21
Gross margin%
19.05
19.58
20.53
22.64
19.78
19.14
19.06
18.56
20.34
19.25
16.67
19.14
19.41
27
14.45
Operating margin%
25.39
26.32
27.69
26.60
27.06
25.26
27.50
25.53
23.12
23.41
27.49
25.26
25.92
46
22.92
Net margin%
9.16
8.44
7.72
10.60
12.78
13.88
12.94
10.33
12.65
13.44
15.02
12.94
11.63
78
29.65
P/E ratio (avg)x
45.09
49.94
55.33
49.33
44.51
45.35
44.93
41.30
41.09
37.72
6.996
41.30
45.01
24
24.81
EV/EBITx
38.18
36.62
42.61
48.27
50.46
57.88
57.39
62.33
64.65
66.73
24.92
62.33
53.92
92
25.18
FCF yield (avg)%
19.89
18.39
19.40
20.67
22.47
22.55
20.66
19.35
19.48
17.97
25.61
19.48
19.69
27
12.68
FCF margin%
19.52
21.34
20.66
22.27
24.97
26.85
26.14
28.74
29.53
29.73
7.76
28.74
25.56
17
0.617
FCF / Net incomex
0.746
0.763
0.814
0.938
0.884
1.035
1.148
1.196
1.250
1.236
1.555
1.196
0.987
36
25.05
ROIC%
16.04
14.34
13.77
15.29
15.04
16.97
14.98
12.95
14.24
13.46
24.63
14.24
14.66
76
17.90
Return on equity%
20.09
20.64
21.33
21.35
21.20
23.41
25.02
24.02
25.35
24.44
18.28
24.44
22.38
18
13.58
Return on assets%
21.31
22.79
22.89
21.56
22.19
24.30
26.12
24.95
22.49
24.58
13.90
24.58
22.84
60
9.70
EPSRp
16.68
17.33
15.21
13.87
13.01
12.30
12.18
12.63
13.77
14.27
10.81
1.86%
(1.57%)
—
10.73
EPS growth%
15.92
13.60
14.02
11.69
13.94
15.05
15.16
17.56
15.87
14.49
10.06
15.16
14.77
30
27.25
Bookvalue per shRp
28.66
30.84
33.40
33.28
33.78
33.89
32.24
30.27
31.55
29.65
12.99
(2.57%)
0.98%
—
17.33
FCF per shareRp
16.03
16.48
19.36
23.38
26.67
31.25
30.53
32.57
35.96
35.58
26.89
5.93%
8.41%
—
18.68
Dividend per shRp
12.97
11.53
11.87
10.18
9.04
8.96
8.37
8.15
8.32
8.39
21.67
(1.49%)
(5.67%)
—
16.84
Div yield (avg)%
24.22
22.93
21.48
22.65
20.48
19.30
19.90
19.75
18.21
19.97
28.97
19.75
20.23
94
13.67
Payout ratio%
36.63
38.00
36.53
35.52
38.41
36.68
38.48
41.14
42.11
42.34
14.80
41.14
38.21
27
515.5
Shares (diluted)M
486.6
506.3
530.0
478.6
447.5
430.2
389.8
395.5
395.8
440.6
523.2
(0.31%)
(1.94%)
25
5.43
Buyback yield%
32.46
35.40
33.25
34.96
33.63
33.29
35.46
34.32
34.13
36.75
5.32
34.32
34.23
9
1.748
D/E ratiox
0.231
0.237
0.259
0.254
0.235
0.221
0.220
0.232
0.233
0.238
0.653
0.232
0.234
48
15.50
Enterprise valueRp B
26.06
29.26
29.48
29.74
31.28
31.88
32.41
31.39
32.77
35.22
9.376
2.40%
4.15%
13
10.41
LT debtRp B
10.55
12.38
12.73
13.12
15.81
16.71
20.03
23.04
25.86
28.17
18.51
12.25%
11.33%
90
Cost of revenue
3.79%
1.00×
Operating expenses
4.07%
1.02×
Spread over hurdle
34.31%