23.63
RevenueRp B
26.17
26.51
26.62
27.08
27.02
26.85
27.23
27.36
28.03
28.74
26.38
1.24%
0.89%
19
5.01
Revenue growth%
13.71
10.95
11.43
12.23
10.61
11.39
13.52
14.99
15.52
15.69
26.99
14.99
12.88
70
2.35
Gross margin%
27.38
27.28
27.46
26.26
28.22
27.59
26.44
24.18
22.28
23.43
22.34
24.18
26.86
51
10.49
Operating margin%
7.88
9.09
9.60
8.53
9.03
6.83
6.40
7.44
4.76
5.17
6.04
6.40
7.66
43
25.49
Net margin%
18.79
17.19
16.51
15.00
14.72
16.06
14.10
14.21
16.94
17.29
18.33
16.06
16.29
65
34.49
P/E ratio (avg)x
29.45
30.95
33.29
32.69
31.87
35.10
38.68
37.11
40.31
47.65
14.97
38.68
34.20
56
15.17
EV/EBITx
13.02
13.18
14.99
16.37
16.00
17.05
16.06
17.25
17.10
16.33
20.04
17.05
16.20
9
20.99
FCF yield (avg)%
9.76
8.25
8.91
8.58
9.28
11.98
9.51
8.76
11.04
9.72
17.95
9.72
9.40
64
28.11
FCF margin%
25.65
23.81
24.57
22.04
19.60
21.33
20.37
21.14
22.15
20.88
11.52
21.14
21.68
82
0.869
FCF / Net incomex
0.347
0.359
0.336
0.356
0.310
0.300
0.262
0.256
0.266
0.287
1.138
0.266
0.305
94
21.87
ROIC%
10.21
7.31
10.09
12.48
12.33
14.35
13.29
10.35
13.16
10.20
21.43
13.16
11.34
75
15.84
Return on equity%
19.76
20.84
22.68
21.07
18.93
21.57
19.87
17.67
18.98
17.30
20.83
18.98
19.82
58
22.84
Return on assets%
19.86
17.45
17.11
17.54
15.50
15.29
17.08
14.50
11.94
14.82
11.76
14.82
16.29
10
0.67
EPSRp
0.65
0.70
0.72
0.76
0.80
0.77
0.80
0.84
0.85
0.78
0.70
(0.46%)
1.48%
—
18.52
EPS growth%
26.55
25.31
23.31
22.95
24.29
25.02
22.87
21.57
23.31
25.24
29.09
23.31
23.80
36
0.87
Bookvalue per shRp
3.68
4.19
4.10
3.93
3.94
3.88
3.89
4.51
4.36
4.86
1.42
4.28%
4.21%
—
1.74
FCF per shareRp
0.70
0.66
0.65
0.56
0.50
0.51
0.52
0.47
0.51
0.54
2.15
1.59%
(2.84%)
—
2.29
Dividend per shRp
0.70
0.66
0.70
0.73
0.69
0.65
0.64
0.62
0.67
0.76
0.63
2.05%
0.48%
—
25.16
Div yield (avg)%
10.60
7.71
8.45
5.74
3.05
2.12
1.76
0.40
1.14
1.86
12.52
1.76
2.59
46
4.54
Payout ratio%
21.66
18.69
20.29
22.10
19.58
18.42
18.79
21.51
22.30
21.76
28.86
21.51
20.90
13
9.858
Shares (diluted)B
9.161
8.408
9.127
8.770
9.043
8.300
9.297
10.41
10.87
10.42
9.582
2.87%
0.27%
74
20.83
Buyback yield%
2.81
1.71
2.71
0.90
0.40
0.40
3.16
3.94
6.63
3.92
20.24
3.92
2.76
29
1.298
D/E ratiox
0.915
0.992
1.118
1.262
1.245
1.230
1.288
1.447
1.408
1.330
1.530
1.330
1.253
68
11.17
Enterprise valueRp B
26.24
26.76
25.93
28.36
29.33
31.11
37.31
42.33
41.87
44.00
20.67
8.45%
5.11%
77
7.653
LT debtRp B
16.37
14.68
15.56
14.77
13.93
15.34
13.54
13.68
14.86
16.57
5.059
3.53%
1.05%
74
Cost of revenue
0.80%
0.99×
Operating expenses
1.71%
1.08×
Cash and investments
16.26%
Spread over hurdle
(4.93%)