141.0
RevenueRp B
324.1
333.0
339.6
334.0
340.1
333.2
332.4
335.8
329.0
330.3
149.9
(0.58%)
0.30%
48
3.42
Revenue growth%
13.63
11.46
11.44
11.37
13.27
11.83
9.68
9.94
12.11
12.76
2.83
11.83
11.64
29
14.71
Gross margin%
27.60
26.85
25.77
23.28
20.78
21.79
23.63
22.46
23.26
24.34
23.25
23.26
23.46
57
22.76
Operating margin%
4.29
4.85
7.16
6.55
8.60
6.50
4.45
4.86
3.01
1.48
12.54
4.45
4.85
26
17.00
Net margin%
29.40
26.42
26.89
24.61
24.65
26.45
25.92
25.97
27.30
29.83
18.97
26.45
26.44
29
19.76
P/E ratio (avg)x
13.03
14.71
15.21
16.41
17.38
16.42
17.23
18.73
20.47
19.88
26.70
18.73
16.83
46
7.425
EV/EBITx
22.76
24.83
26.72
30.56
36.38
39.88
40.85
41.78
46.57
49.23
17.00
41.78
38.13
64
16.99
FCF yield (avg)%
23.70
21.98
22.70
21.99
21.64
22.31
20.41
21.08
21.39
19.24
9.43
21.08
21.81
42
8.15
FCF margin%
27.85
27.86
27.45
26.59
25.53
24.73
22.19
22.75
23.98
22.13
4.37
22.75
25.13
44
0.187
FCF / Net incomex
0.586
0.570
0.585
0.554
0.538
0.513
0.510
0.535
0.500
0.530
0.643
0.513
0.536
57
13.07
ROIC%
19.29
20.23
21.76
19.46
19.29
20.13
22.56
20.28
18.02
15.28
11.92
20.13
19.79
54
2.24
Return on equity%
2.19
2.51
3.45
2.77
2.41
0.40
2.87
4.54
2.02
1.30
20.10
2.02
2.46
67
17.32
Return on assets%
18.58
19.07
21.81
20.32
21.18
22.08
23.79
25.25
23.99
22.17
23.82
23.79
21.95
9
14.40
EPSRp
13.21
13.29
15.36
17.12
17.48
18.83
21.03
24.33
28.94
34.99
15.01
14.89%
10.48%
—
19.95
EPS growth%
8.62
9.41
7.73
8.01
5.84
4.39
3.82
2.35
2.23
1.02
16.97
2.35
5.11
50
17.45
Bookvalue per shRp
15.57
17.15
17.95
18.41
20.86
21.56
20.11
19.06
20.09
22.80
22.63
1.79%
3.80%
—
22.80
FCF per shareRp
9.25
8.21
7.49
6.97
7.61
6.76
7.52
7.46
7.21
7.07
16.38
(1.46%)
(2.96%)
—
20.23
Dividend per shRp
38.17
39.28
42.58
44.55
51.30
56.48
64.54
73.81
73.12
75.21
6.70
7.95%
8.63%
—
15.29
Div yield (avg)%
24.28
27.14
27.87
27.66
25.75
25.65
27.09
26.11
27.76
25.67
7.09
26.11
26.60
19
25.28
Payout ratio%
0.40
2.71
3.97
5.05
5.64
6.47
4.92
2.46
3.20
1.35
17.34
3.20
3.58
77
3.663
Shares (diluted)B
4.488
4.767
5.094
6.026
6.282
6.767
7.892
9.061
9.498
10.82
3.786
11.49%
10.46%
37
18.26
Buyback yield%
18.93
15.94
13.23
13.87
14.87
12.79
13.56
11.60
10.91
9.47
29.24
11.60
13.39
49
1.648
D/E ratiox
0.201
0.182
0.180
0.176
0.177
0.187
0.172
0.162
0.159
0.171
1.694
0.171
0.177
91
142.3
Enterprise valueRp B
214.1
220.7
206.9
208.5
185.7
185.5
168.3
184.9
175.5
154.4
250.3
(3.62%)
(3.23%)
67
25.24
LT debtRp B
291.2
285.0
281.0
284.1
300.2
318.6
365.4
369.3
386.6
448.6
127.6
8.37%
5.70%
28
Cost of revenue
0.33%
1.00×
Operating expenses
0.37%
1.01×
Spread over hurdle
15.76%