6.870
RevenueRp B
38.63
39.22
39.75
39.54
39.80
38.98
38.97
39.29
39.34
39.37
7.175
(0.22%)
0.30%
94
12.06
Revenue growth%
16.96
14.63
13.42
13.56
14.84
16.99
16.36
14.27
11.87
10.95
23.97
14.27
14.45
61
28.80
Gross margin%
24.13
24.16
26.54
28.34
27.40
28.28
30.42
32.45
29.67
27.85
22.03
29.67
28.06
46
26.10
Operating margin%
26.13
28.14
26.03
27.07
25.74
27.52
26.33
25.48
27.25
24.87
10.54
26.33
26.23
92
16.97
Net margin%
12.85
10.29
11.64
10.16
8.62
7.60
7.25
4.98
5.15
5.80
10.37
5.80
8.11
81
12.15
P/E ratio (avg)x
19.15
18.33
21.26
20.40
21.00
22.20
26.04
25.37
29.17
32.61
8.767
26.04
21.73
62
25.50
EV/EBITx
24.94
22.13
19.27
17.22
16.15
14.95
15.12
14.88
15.68
15.97
13.95
15.12
16.06
83
10.88
FCF yield (avg)%
9.30
8.62
8.30
10.26
9.50
6.72
7.97
6.64
4.96
4.71
9.35
6.64
8.13
69
4.47
FCF margin%
9.32
8.96
8.01
6.62
7.89
9.93
10.62
9.76
9.21
11.56
13.20
9.93
9.27
58
1.396
FCF / Net incomex
0.723
0.858
0.920
1.074
1.262
1.300
1.530
1.826
2.055
2.299
0.779
1.826
1.281
21
7.33
ROIC%
20.87
21.03
23.44
24.56
25.30
25.69
24.56
22.16
21.80
24.18
11.78
24.18
23.81
34
20.12
Return on equity%
29.90
28.76
30.51
30.47
30.62
29.59
29.99
29.45
29.84
31.35
17.97
29.84
29.94
68
23.52
Return on assets%
31.65
31.73
30.43
30.50
27.72
25.06
27.26
27.96
25.15
26.13
3.96
26.13
27.84
58
39.41
EPSRp
29.42
25.80
22.44
23.94
21.21
23.42
25.84
23.05
22.51
22.40
42.20
1.10%
(4.06%)
—
27.02
EPS growth%
32.83
32.96
34.95
33.54
31.92
30.68
30.56
31.32
30.38
31.37
23.95
30.68
31.65
40
41.29
Bookvalue per shRp
11.89
12.69
13.41
13.42
14.58
14.22
13.32
13.72
12.51
12.68
44.15
(2.75%)
0.57%
—
42.84
FCF per shareRp
46.61
54.28
52.20
60.50
56.50
58.81
58.61
62.75
62.95
61.68
37.56
1.77%
3.47%
—
29.59
Dividend per shRp
31.44
27.79
25.29
25.21
26.33
26.77
24.84
25.19
27.43
28.87
10.28
1.86%
0.02%
—
18.93
Div yield (avg)%
8.42
5.56
7.96
10.55
13.20
15.88
17.57
18.71
20.75
21.86
9.39
18.71
14.54
73
16.89
Payout ratio%
0.45
0.40
0.40
0.40
1.28
2.42
2.00
1.07
0.40
1.76
13.63
1.76
0.76
68
698.3
Shares (diluted)M
582.3
535.7
524.8
545.2
486.1
441.7
376.8
406.2
351.8
334.6
669.2
(7.20%)
(5.25%)
56
12.70
Buyback yield%
5.59
2.99
3.04
3.28
0.49
0.40
0.40
0.40
0.40
0.40
29.64
0.40
0.45
17
1.425
D/E ratiox
0.729
0.768
0.729
0.712
0.749
0.765
0.765
0.781
0.762
0.758
0.216
0.765
0.760
45
28.65
Enterprise valueRp B
6.847
7.285
7.686
8.726
9.391
8.911
8.390
9.360
10.04
9.859
11.65
0.98%
4.91%
23
17.93
LT debtRp B
38.57
40.01
43.15
41.80
47.67
47.28
49.70
48.80
48.04
56.38
37.90
3.41%
3.95%
42
Cost of revenue
0.45%
1.01×
Operating expenses
(0.20%)
0.95×
Goodwill & intangibles
14.46%
Spread over hurdle
71.38%