26.22
RevenueRp B
27.37
28.92
29.65
31.55
32.43
33.93
36.17
38.14
40.06
42.89
27.95
5.75%
4.90%
65
17.79
Revenue growth%
33.08
31.94
30.00
27.81
25.08
23.60
24.57
21.63
23.16
21.91
23.17
23.16
24.82
45
22.18
Gross margin%
2.06
0.40
0.75
0.40
2.93
4.17
4.22
4.62
3.25
4.40
28.06
4.22
3.09
66
17.63
Operating margin%
25.97
28.64
31.37
28.73
28.93
26.37
29.16
30.69
29.50
29.17
22.73
29.17
29.05
28
14.50
Net margin%
0.66
1.69
3.91
4.96
6.90
6.79
3.96
4.01
2.16
1.87
12.66
3.96
3.93
86
27.37
P/E ratio (avg)x
35.69
41.75
46.74
52.40
52.60
57.14
53.54
61.02
59.84
63.66
20.34
59.84
53.07
48
10.77
EV/EBITx
30.44
32.54
31.50
30.56
29.28
30.90
31.58
35.34
39.76
38.05
19.67
35.34
31.54
42
21.97
FCF yield (avg)%
14.45
15.29
15.72
17.72
18.31
18.29
16.12
15.66
12.87
12.85
4.47
15.66
15.69
12
26.86
FCF margin%
16.29
18.88
21.83
23.11
24.80
23.34
22.86
20.51
21.71
21.69
27.83
21.71
21.77
44
0.995
FCF / Net incomex
0.653
0.661
0.635
0.606
0.648
0.687
0.707
0.770
0.735
0.711
1.284
0.711
0.674
88
13.83
ROIC%
26.80
23.83
24.46
26.27
24.60
26.51
27.09
28.29
27.57
30.06
24.82
27.57
26.66
40
15.22
Return on equity%
24.75
21.98
20.96
22.36
19.84
18.79
19.72
19.84
21.07
23.16
25.28
19.84
21.01
60
9.59
Return on assets%
24.35
27.20
24.89
27.62
30.37
32.21
29.34
27.81
28.45
27.12
5.83
28.45
27.72
23
2.75
EPSRp
5.79
5.29
5.83
6.45
6.42
6.90
7.53
7.37
8.25
7.47
3.07
3.08%
2.92%
—
26.05
EPS growth%
24.44
24.89
27.82
30.61
27.82
28.93
31.50
32.96
30.40
27.49
25.68
30.40
28.38
27
3.56
Bookvalue per shRp
3.22
3.37
3.12
3.10
2.86
2.95
3.11
2.73
2.46
2.44
3.96
(3.10%)
(2.79%)
—
1.11
FCF per shareRp
3.67
3.72
4.22
4.04
4.68
4.50
5.14
5.59
6.08
6.75
3.08
7.61%
6.22%
—
1.69
Dividend per shRp
8.56
8.47
9.82
9.88
9.55
9.90
10.73
10.64
12.38
13.02
1.49
6.39%
6.08%
—
19.33
Div yield (avg)%
10.34
11.71
13.51
13.16
12.15
13.16
14.97
12.88
10.94
11.75
11.91
12.88
12.52
42
15.24
Payout ratio%
23.78
25.31
27.56
26.23
23.89
21.79
19.95
19.24
17.97
19.39
12.65
19.39
22.78
9
3.416
Shares (diluted)B
4.450
4.526
4.704
4.642
4.886
5.666
6.376
6.158
6.691
6.535
3.393
5.99%
5.56%
24
27.75
Buyback yield%
14.65
12.70
12.13
11.97
10.99
9.01
10.40
7.76
5.71
8.41
6.76
8.41
10.70
19
1.558
D/E ratiox
0.477
0.519
0.559
0.654
0.658
0.760
0.747
0.774
0.739
0.752
1.013
0.752
0.699
75
7.549
Enterprise valueRp B
18.12
17.90
19.18
17.57
17.70
19.82
18.24
20.12
22.16
21.72
39.33
4.18%
1.06%
27
26.52
LT debtRp B
12.56
12.82
14.03
14.95
15.07
17.45
18.59
19.24
21.35
24.19
22.07
9.92%
7.32%
51
Cost of revenue
4.90%
1.00×
Operating expenses
4.87%
1.00×
Spread over hurdle
(7.00%)