34.53
RevenueRp B
27.19
28.37
30.08
30.98
32.51
33.63
34.11
34.96
36.52
38.04
38.03
3.19%
3.73%
29
13.55
Revenue growth%
28.68
28.35
28.08
30.31
32.64
31.29
33.60
36.01
37.10
37.97
17.55
36.01
31.96
16
5.75
Gross margin%
28.93
31.16
32.28
29.29
26.50
24.91
22.23
19.82
22.56
20.52
15.84
22.23
25.70
36
23.02
Operating margin%
9.57
11.10
10.67
8.54
5.60
2.69
4.73
7.67
8.18
5.71
28.63
5.71
7.92
53
2.40
Net margin%
17.75
15.99
17.78
16.50
15.86
17.73
15.37
13.40
10.67
12.59
2.44
13.40
15.93
20
23.14
P/E ratio (avg)x
45.85
51.74
52.73
50.18
46.63
47.12
49.32
46.04
46.08
42.99
15.81
46.08
46.88
91
33.78
EV/EBITx
31.48
31.09
30.25
28.09
27.52
24.48
26.39
23.40
25.76
24.96
26.67
24.96
26.95
63
20.75
FCF yield (avg)%
29.64
31.73
30.01
31.80
29.49
30.37
32.94
35.35
35.57
37.74
5.43
35.35
31.77
54
10.80
FCF margin%
18.61
20.57
18.14
19.76
20.10
17.95
17.40
17.80
17.14
16.90
12.53
17.40
18.04
9
1.032
FCF / Net incomex
1.963
1.832
1.759
1.793
1.971
2.259
2.244
2.162
2.408
2.382
0.463
2.259
2.067
82
18.05
ROIC%
13.26
10.79
10.30
13.02
15.47
13.77
15.69
18.53
15.65
16.82
6.47
15.69
14.62
60
6.93
Return on equity%
0.40
0.40
0.42
2.41
0.40
0.40
0.85
0.40
0.40
1.62
24.68
0.40
0.40
43
17.54
Return on assets%
4.06
3.43
5.63
8.17
7.20
6.16
8.29
8.55
9.68
7.04
16.97
8.29
7.12
35
2.96
EPSRp
3.21
3.31
3.44
3.75
3.53
4.01
3.76
3.94
4.05
4.21
3.29
3.62%
3.98%
—
2.59
EPS growth%
0.59
0.40
1.75
4.59
2.03
0.40
0.40
1.25
1.49
0.40
21.49
0.40
0.92
90
4.69
Bookvalue per shRp
2.08
2.11
2.11
2.02
1.89
1.67
1.53
1.63
1.57
1.65
1.87
(2.68%)
(2.49%)
—
1.41
FCF per shareRp
2.47
2.74
2.99
2.78
2.87
3.19
3.43
3.59
3.39
3.19
1.77
2.14%
3.82%
—
3.88
Dividend per shRp
1.00
1.14
1.16
1.23
1.40
1.38
1.34
1.39
1.52
1.66
2.09
3.46%
5.02%
—
11.49
Div yield (avg)%
30.64
28.20
29.98
30.98
30.81
33.39
35.69
38.03
37.37
37.25
18.20
37.25
32.18
87
10.13
Payout ratio%
4.74
6.75
8.16
9.01
11.62
14.07
13.89
13.47
11.23
8.61
24.08
13.47
10.12
37
3.047
Shares (diluted)B
2.515
2.714
2.802
2.811
2.739
2.370
2.546
2.280
2.463
2.527
3.136
(1.60%)
(1.27%)
72
7.60
Buyback yield%
23.49
26.19
24.27
24.59
23.08
24.61
23.64
25.73
28.40
29.42
20.50
25.73
24.60
57
0.430
D/E ratiox
0.423
0.421
0.414
0.370
0.392
0.400
0.450
0.478
0.438
0.416
1.624
0.438
0.419
83
2.374
Enterprise valueRp B
18.81
20.37
18.11
19.73
18.26
16.79
14.93
13.67
13.13
13.15
7.772
(6.35%)
(2.85%)
33
6.065
LT debtRp B
13.32
12.21
11.97
12.50
12.65
13.46
12.92
12.02
12.44
11.51
9.948
(1.88%)
(1.03%)
43
Cost of revenue
3.80%
1.01×
Operating expenses
3.46%
0.97×
Cash and investments
16.56%
Goodwill & intangibles
16.17%
Spread over hurdle
10.52%