120.2
RevenueRp B
49.56
53.61
58.39
62.08
66.69
72.76
77.06
80.88
86.98
94.24
125.5
7.16%
7.38%
76
23.10
Revenue growth%
5.16
2.51
2.48
0.40
2.55
2.41
0.40
0.40
0.40
0.40
20.23
0.40
1.41
64
13.47
Gross margin%
21.67
22.16
20.41
23.06
22.07
23.01
25.41
24.99
22.74
19.79
3.03
23.01
22.45
43
5.46
Operating margin%
13.34
12.53
10.20
7.70
7.15
4.16
5.93
7.19
5.84
8.52
16.91
5.93
7.45
21
11.83
Net margin%
16.69
16.83
13.87
11.64
13.59
13.28
11.81
14.50
17.41
18.33
20.70
14.50
14.18
23
8.110
P/E ratio (avg)x
29.44
27.39
25.85
27.38
27.16
28.72
26.98
29.77
31.17
28.42
11.41
28.72
27.90
95
34.19
EV/EBITx
30.58
33.40
32.08
37.25
38.83
42.82
47.74
48.06
46.81
45.67
29.20
46.81
40.83
29
26.77
FCF yield (avg)%
24.85
26.92
29.74
28.22
29.67
32.25
34.79
34.71
34.34
37.24
11.40
34.71
30.99
22
4.89
FCF margin%
18.91
21.00
20.86
20.99
23.36
22.00
21.91
21.05
20.38
21.58
15.23
21.58
21.02
76
1.403
FCF / Net incomex
1.600
1.632
1.614
1.838
2.049
2.337
2.438
2.452
2.893
3.010
0.422
2.452
2.193
72
23.92
ROIC%
23.42
25.76
22.93
21.97
24.17
24.15
25.67
25.14
26.86
26.28
29.37
25.67
24.65
47
17.21
Return on equity%
27.77
25.27
25.39
23.47
23.35
25.32
28.13
27.93
27.31
28.33
27.42
27.93
26.35
8
22.61
Return on assets%
16.69
13.96
16.46
16.14
13.83
16.19
14.49
14.55
16.00
15.75
9.45
15.75
15.87
75
7.08
EPSRp
3.31
3.95
4.33
4.74
5.57
6.24
6.87
7.63
7.96
7.80
7.55
6.96%
10.24%
—
27.01
EPS growth%
8.19
10.92
8.70
8.74
9.16
7.14
9.24
7.33
8.15
5.61
18.37
7.33
8.45
20
6.93
Bookvalue per shRp
7.42
8.21
7.96
8.60
9.13
9.68
11.13
10.92
11.68
13.07
4.57
7.44%
5.29%
—
6.04
FCF per shareRp
8.23
7.92
8.01
7.98
8.62
9.43
10.49
12.05
13.75
15.48
4.11
12.43%
7.24%
—
2.78
Dividend per shRp
10.32
10.88
12.18
13.09
12.56
14.08
15.79
16.01
15.82
15.01
3.25
3.63%
4.60%
—
2.62
Div yield (avg)%
23.88
23.04
22.02
23.92
22.81
21.55
20.15
17.23
17.41
18.98
16.61
18.98
21.79
90
12.36
Payout ratio%
13.66
13.18
11.71
9.92
8.56
6.89
7.59
8.27
10.83
9.58
6.34
8.27
9.75
14
3.173
Shares (diluted)B
2.115
1.901
1.718
1.702
1.764
1.728
1.658
1.472
1.571
1.453
3.235
(3.80%)
(4.99%)
83
26.39
Buyback yield%
6.75
7.67
7.55
8.09
9.15
9.89
7.06
9.11
11.52
8.67
26.18
9.11
8.38
73
1.733
D/E ratiox
2.205
2.399
2.449
2.661
2.742
2.642
2.605
2.800
2.666
3.063
0.636
2.666
2.652
43
56.63
Enterprise valueRp B
10.52
11.26
12.43
11.96
13.16
15.26
17.52
18.53
22.09
21.70
90.45
10.51%
8.30%
94
10.05
LT debtRp B
81.09
89.57
91.50
90.41
98.74
104.5
115.5
117.9
119.2
115.1
107.4
3.11%
4.33%
58
Cost of revenue
7.40%
1.00×
Operating expenses
7.29%
0.99×
Cash and investments
14.22%
Spread over hurdle
18.22%