35.29
RevenueRp B
60.81
65.02
66.41
67.81
69.21
73.48
76.37
78.41
80.18
83.80
37.69
3.90%
3.74%
63
9.35
Revenue growth%
3.12
1.63
2.94
4.43
6.15
5.92
3.51
1.53
0.40
1.74
9.22
1.74
3.03
92
17.58
Gross margin%
23.93
25.95
27.94
29.06
26.94
28.42
28.93
29.84
30.16
28.55
10.08
28.93
28.49
32
9.25
Operating margin%
6.82
9.48
11.50
11.47
8.51
9.04
7.94
5.28
4.90
6.03
26.31
6.03
8.22
8
10.78
Net margin%
10.22
12.49
10.27
8.98
6.05
6.93
9.33
9.63
11.96
13.14
12.16
9.63
9.92
81
25.49
P/E ratio (avg)x
11.41
10.51
10.37
10.33
9.716
9.403
8.980
8.803
9.112
8.808
19.99
8.980
9.560
51
21.56
EV/EBITx
35.73
34.61
37.25
38.66
33.73
29.15
26.84
28.93
30.15
32.42
7.744
29.15
33.07
63
5.53
FCF yield (avg)%
29.06
26.30
28.69
29.59
28.04
30.09
27.79
24.80
24.79
24.39
20.99
24.80
27.91
77
4.44
FCF margin%
19.24
16.79
15.78
15.45
17.85
16.26
18.06
20.38
18.76
15.78
4.66
18.06
17.32
45
1.469
FCF / Net incomex
0.530
0.468
0.492
0.500
0.432
0.397
0.386
0.334
0.351
0.329
1.193
0.351
0.415
44
3.98
ROIC%
31.60
33.77
33.34
33.74
32.34
30.37
31.01
29.60
31.54
34.21
17.12
31.01
31.97
7
22.65
Return on equity%
18.28
19.75
21.72
20.41
19.73
21.20
21.58
23.42
23.88
23.81
19.64
23.42
21.39
44
9.98
Return on assets%
5.39
8.11
6.46
3.66
5.97
8.33
6.95
4.33
3.21
1.81
10.29
4.33
5.68
61
16.68
EPSRp
37.09
40.70
42.88
46.31
55.18
63.29
71.45
73.69
79.88
83.11
18.19
8.54%
9.96%
—
15.80
EPS growth%
26.00
23.86
22.32
22.46
24.55
21.63
18.84
20.12
22.77
21.60
2.48
21.60
22.39
21
34.41
Bookvalue per shRp
14.24
16.60
17.11
16.23
18.79
21.29
20.84
20.73
20.41
22.14
29.24
3.33%
5.29%
—
19.34
FCF per shareRp
16.09
16.86
16.75
19.21
21.87
22.30
24.22
24.97
23.87
26.74
9.17
4.10%
6.95%
—
28.89
Dividend per shRp
33.74
37.51
36.36
37.24
40.72
48.08
55.83
54.43
62.92
65.57
32.11
10.00%
8.65%
—
18.05
Div yield (avg)%
11.95
9.55
10.49
11.13
11.48
12.54
14.70
16.98
14.52
12.03
29.54
14.52
11.99
37
21.73
Payout ratio%
5.84
6.56
6.41
8.68
6.62
6.62
9.40
10.18
12.96
15.35
2.94
10.18
7.65
81
612.9
Shares (diluted)M
946.9
986.8
902.5
848.9
791.9
813.6
885.5
864.4
876.3
871.0
605.8
1.92%
0.44%
88
27.84
Buyback yield%
30.32
32.36
32.79
35.60
32.89
31.74
31.35
29.66
29.29
29.43
15.97
29.66
31.54
49
1.055
D/E ratiox
0.491
0.486
0.533
0.605
0.731
0.810
0.970
1.027
1.140
1.275
0.919
1.027
0.770
81
22.73
Enterprise valueRp B
37.25
36.10
40.33
38.54
37.05
39.91
44.87
47.79
51.41
58.80
30.79
9.68%
5.88%
90
79.49
LT debtRp B
54.15
55.47
60.04
59.71
53.88
59.05
63.37
62.57
66.23
64.58
30.81
3.69%
1.19%
45
Cost of revenue
3.65%
0.99×
Operating expenses
3.52%
0.98×
Goodwill & intangibles
16.02%