26.38
RevenueRp B
19.65
21.06
22.77
24.90
26.80
29.41
32.30
35.20
38.74
43.00
29.25
9.92%
9.13%
47
7.66
Revenue growth%
31.44
31.33
31.65
34.33
36.98
34.00
34.10
34.77
34.91
36.14
5.00
34.77
34.21
28
10.20
Gross margin%
16.04
13.04
13.01
10.53
11.18
13.16
11.60
14.50
13.90
15.29
14.81
13.90
13.10
28
22.34
Operating margin%
26.18
27.25
25.42
23.04
23.70
21.43
23.20
21.86
23.66
24.08
4.44
23.20
23.68
10
8.26
Net margin%
26.49
26.45
24.12
24.05
21.19
19.54
19.42
20.65
17.87
18.12
16.94
19.42
20.92
36
16.85
P/E ratio (avg)x
28.63
26.79
26.34
28.44
29.09
27.93
27.92
26.36
25.73
23.34
13.21
26.36
27.35
22
29.71
EV/EBITx
27.63
23.96
22.03
22.94
24.65
25.65
23.72
25.23
23.57
23.90
29.36
23.90
23.93
92
17.40
FCF yield (avg)%
11.18
8.83
8.86
9.70
9.30
11.20
9.95
7.39
9.99
12.14
5.45
9.99
9.82
5
19.25
FCF margin%
0.40
0.40
0.40
0.40
0.91
2.18
3.53
0.91
1.72
2.56
17.45
2.18
0.91
14
0.325
FCF / Net incomex
2.160
2.460
2.756
3.134
3.229
3.204
3.837
4.302
5.029
5.071
0.144
4.302
3.217
89
26.74
ROIC%
6.80
8.57
11.07
9.11
7.16
10.14
9.50
10.23
8.79
9.37
10.42
9.50
9.24
80
4.97
Return on equity%
19.49
20.45
18.19
19.26
21.95
20.19
17.99
16.26
15.08
16.17
14.25
16.26
18.72
91
21.24
Return on assets%
9.81
12.79
13.82
14.75
12.10
14.74
15.08
17.99
15.80
13.64
27.66
15.08
14.28
95
9.18
EPSRp
6.87
5.87
5.52
4.95
4.59
4.98
4.82
4.42
4.48
4.04
9.91
(2.51%)
(5.99%)
—
16.52
EPS growth%
25.61
27.76
30.22
28.05
28.46
30.71
32.92
35.89
36.49
33.98
14.95
33.98
30.46
12
9.61
Bookvalue per shRp
14.02
13.77
14.92
15.81
17.53
19.72
23.32
25.14
25.60
28.25
9.77
10.01%
7.05%
—
11.25
FCF per shareRp
4.42
4.70
4.92
5.16
5.40
5.63
5.88
6.05
5.71
5.59
17.93
0.72%
1.27%
—
8.23
Dividend per shRp
10.34
11.36
11.69
12.16
11.41
13.07
12.98
13.91
12.88
14.25
6.25
4.55%
4.29%
—
5.25
Div yield (avg)%
8.52
10.38
9.64
9.15
11.10
9.09
8.83
7.24
6.36
7.11
18.74
7.24
8.96
25
5.37
Payout ratio%
10.59
12.10
10.36
9.25
6.91
6.22
7.97
6.43
4.79
1.88
5.97
6.22
7.44
44
806.0
Shares (diluted)M
563.4
604.3
560.9
583.7
540.0
470.1
433.9
424.9
364.1
312.5
830.2
(10.36%)
(5.11%)
76
14.13
Buyback yield%
25.89
24.62
24.72
24.17
21.30
20.33
22.11
24.11
23.22
20.69
18.58
22.11
23.67
73
1.745
D/E ratiox
2.345
2.446
2.306
2.352
2.310
2.607
2.698
2.659
2.998
3.173
1.050
2.698
2.526
49
17.32
Enterprise valueRp B
45.98
46.53
52.81
58.28
56.03
62.85
66.06
71.31
81.76
87.26
15.46
9.27%
7.46%
21
31.03
LT debtRp B
16.06
18.12
17.57
19.98
21.18
22.76
24.54
25.53
30.52
33.26
26.61
9.44%
8.85%
57
Cost of revenue
9.13%
1.00×
Operating expenses
9.40%
1.03×
Spread over hurdle
(10.74%)