125.2
RevenueRp B
78.36
86.98
95.64
104.3
111.9
121.5
131.8
141.7
153.4
168.7
135.2
8.56%
8.98%
14
12.96
Revenue growth%
18.64
18.30
19.03
19.02
19.92
18.41
19.14
17.28
14.97
13.12
2.45
17.28
18.53
77
12.15
Gross margin%
26.45
24.83
26.67
29.12
30.44
31.69
34.31
33.50
33.71
32.03
17.56
33.50
31.06
26
17.77
Operating margin%
18.63
16.52
18.64
21.01
22.08
21.23
21.94
20.09
19.28
18.66
14.99
20.09
19.69
78
7.91
Net margin%
10.10
8.28
8.90
9.55
10.27
11.15
10.79
11.99
10.10
12.49
23.05
11.15
10.19
75
28.51
P/E ratio (avg)x
32.22
30.91
32.83
30.78
28.24
23.98
22.79
24.67
25.29
22.89
12.39
23.98
26.77
5
31.93
EV/EBITx
5.655
5.038
5.139
5.435
5.172
5.444
5.887
6.049
5.186
5.620
20.07
5.620
5.439
6
18.53
FCF yield (avg)%
22.65
21.68
20.15
19.95
18.32
21.26
23.48
22.96
21.25
20.28
12.13
21.26
21.26
64
2.21
FCF margin%
26.68
24.63
27.45
29.79
27.83
28.48
30.68
29.66
28.97
26.39
10.56
28.97
28.15
66
1.325
FCF / Net incomex
2.204
2.139
2.320
2.607
2.752
2.795
2.682
3.086
3.291
3.379
1.762
3.086
2.717
44
24.85
ROIC%
10.35
8.03
5.59
3.51
6.00
5.44
5.46
8.41
5.92
5.46
16.60
5.46
5.76
35
12.18
Return on equity%
20.87
23.24
24.20
23.13
22.37
24.69
27.14
28.29
25.42
24.19
15.58
25.42
24.19
5
17.59
Return on assets%
9.22
8.35
6.55
5.70
4.84
6.07
6.86
6.71
4.23
2.43
11.55
6.07
6.31
66
27.18
EPSRp
35.34
38.32
44.14
44.39
41.39
41.13
42.22
42.23
43.84
44.80
28.33
1.60%
2.01%
—
2.53
EPS growth%
16.07
16.30
16.77
17.12
17.31
15.25
15.99
14.94
15.25
14.00
23.15
15.25
16.03
59
24.88
Bookvalue per shRp
5.96
5.65
6.23
6.13
6.12
5.96
5.60
5.86
5.58
5.23
17.75
(3.09%)
(1.43%)
—
6.88
FCF per shareRp
8.45
8.33
7.54
6.53
5.79
6.02
5.37
5.64
6.19
5.56
4.92
(0.79%)
(5.47%)
—
14.65
Dividend per shRp
11.88
10.97
11.40
11.83
11.71
11.79
11.27
11.97
10.39
10.90
7.32
(1.42%)
(0.10%)
—
15.34
Div yield (avg)%
20.97
20.43
22.81
22.65
24.29
22.55
25.39
23.91
24.89
23.66
4.96
23.91
23.24
77
21.68
Payout ratio%
13.75
14.76
12.25
13.77
14.87
14.73
17.50
17.58
14.64
13.86
2.03
14.73
14.69
53
2.785
Shares (diluted)B
3.413
3.645
3.699
3.812
3.621
3.634
4.065
3.990
3.894
4.485
2.681
4.37%
3.66%
44
28.00
Buyback yield%
5.39
2.95
3.24
6.21
7.14
5.73
8.04
8.99
9.02
9.62
17.69
8.99
6.68
95
0.247
D/E ratiox
2.160
2.068
1.983
2.018
2.002
2.048
2.075
2.077
2.017
2.198
0.853
2.075
2.058
68
39.48
Enterprise valueRp B
31.07
36.57
34.63
40.65
39.20
45.50
48.27
55.04
61.62
65.56
68.25
10.83%
9.17%
41
99.42
LT debtRp B
312.0
308.1
301.6
309.9
340.7
385.3
448.4
539.2
583.2
601.7
61.06
12.05%
8.48%
64
Cost of revenue
9.03%
1.00×
Operating expenses
8.70%
0.97×
Spread over hurdle
(6.75%)