23.01
RevenueRp B
29.80
30.06
30.93
31.39
32.26
33.49
34.35
35.69
37.25
38.10
23.95
3.38%
2.56%
34
23.43
Revenue growth%
2.70
2.90
2.30
4.50
3.07
3.31
1.21
3.62
3.28
4.04
3.52
3.31
3.18
38
28.65
Gross margin%
12.49
15.31
16.81
16.82
18.00
17.39
18.60
17.18
18.17
20.06
28.90
18.17
17.29
78
17.61
Operating margin%
3.01
4.94
2.59
3.70
2.57
2.89
0.40
0.40
1.91
3.19
13.74
1.91
2.74
49
14.85
Net margin%
6.19
7.97
6.84
6.45
7.90
4.95
3.31
5.45
5.77
7.23
26.03
5.45
6.32
39
32.18
P/E ratio (avg)x
14.09
15.29
15.53
14.95
15.37
17.45
18.84
17.58
16.06
14.89
28.72
17.45
15.45
17
26.47
EV/EBITx
16.23
16.36
17.69
19.48
19.85
21.98
23.40
28.01
33.06
38.03
20.45
28.01
20.91
78
11.21
FCF yield (avg)%
18.38
15.85
17.55
19.96
21.60
19.45
20.60
18.57
20.33
21.92
3.46
20.33
19.70
14
24.89
FCF margin%
15.47
15.91
14.44
14.26
15.78
13.98
13.64
11.84
11.12
9.33
28.47
11.84
14.12
36
0.845
FCF / Net incomex
1.107
1.091
1.009
1.106
1.138
1.069
1.045
1.077
1.146
1.168
0.147
1.077
1.098
66
13.59
ROIC%
9.36
9.83
7.49
5.65
6.74
6.97
7.95
9.12
10.61
12.51
19.53
9.12
8.53
65
5.64
Return on equity%
17.78
18.54
17.08
14.86
14.97
14.89
14.45
14.55
15.42
13.34
27.93
14.55
14.93
67
20.97
Return on assets%
13.38
15.47
16.54
15.49
16.34
14.96
13.00
11.97
12.47
9.67
20.70
12.47
14.17
25
10.11
EPSRp
41.97
47.94
47.63
48.17
49.73
58.42
61.53
66.78
67.69
70.91
10.63
7.36%
6.21%
—
7.71
EPS growth%
25.47
22.72
25.17
22.22
24.77
26.47
27.75
30.52
31.63
33.75
25.97
30.52
25.97
74
52.97
Bookvalue per shRp
28.62
30.68
36.40
41.18
43.32
43.50
45.11
49.76
48.31
51.73
36.52
3.61%
7.80%
—
37.10
FCF per shareRp
30.33
28.11
26.81
27.65
28.62
25.13
24.43
22.50
19.90
17.72
9.87
(9.14%)
(4.59%)
—
19.53
Dividend per shRp
13.64
13.66
15.04
15.47
16.37
14.83
15.30
15.20
16.48
17.19
32.92
0.99%
3.52%
—
14.25
Div yield (avg)%
24.43
27.26
28.65
25.87
22.92
25.54
26.31
28.59
28.37
26.44
28.71
26.44
26.38
30
6.75
Payout ratio%
9.44
8.62
9.70
8.42
10.99
11.73
13.66
14.88
13.91
14.40
14.08
13.91
11.36
71
426.6
Shares (diluted)M
330.9
333.3
300.7
318.2
314.9
287.3
270.7
241.4
219.2
201.8
419.8
(8.51%)
(5.13%)
59
3.36
Buyback yield%
16.82
18.40
19.82
20.88
23.88
25.93
25.96
27.15
26.96
28.79
26.06
26.96
24.90
22
0.603
D/E ratiox
0.434
0.470
0.470
0.536
0.608
0.659
0.738
0.865
0.894
1.069
0.283
0.865
0.633
54
29.88
Enterprise valueRp B
33.98
36.82
35.52
35.00
35.50
31.30
27.62
25.97
22.69
24.48
17.65
(7.16%)
(4.69%)
20
37.38
LT debtRp B
19.04
19.85
20.01
18.83
16.09
16.71
16.91
15.59
16.41
14.83
43.93
(1.62%)
(3.61%)
46
Cost of revenue
2.62%
1.01×
Operating expenses
2.50%
0.99×
Cash and investments
13.45%