13.99
RevenueRp B
12.95
12.78
13.03
13.13
13.55
13.44
13.57
14.00
14.18
14.29
15.63
1.08%
1.09%
41
22.71
Revenue growth%
4.77
2.52
2.49
1.91
2.52
1.62
2.46
2.93
5.32
7.64
14.24
2.93
2.52
68
24.65
Gross margin%
19.35
16.96
14.26
16.39
14.97
16.46
15.60
16.52
16.29
18.53
10.81
16.46
16.42
44
14.68
Operating margin%
22.19
24.29
26.14
25.59
23.24
21.92
20.65
17.74
20.16
17.82
20.38
20.16
22.05
13
10.69
Net margin%
14.24
11.74
12.28
12.84
15.60
15.70
15.93
16.54
17.00
18.68
29.41
16.54
15.65
12
32.18
P/E ratio (avg)x
18.97
16.83
15.73
17.35
16.79
18.51
19.51
21.02
18.58
18.68
12.92
18.68
18.54
88
9.701
EV/EBITx
23.87
21.47
20.72
17.94
16.77
17.43
16.64
16.69
14.99
14.65
8.387
16.64
17.10
24
14.41
FCF yield (avg)%
25.31
27.41
26.52
27.28
30.10
29.96
29.78
31.79
29.34
30.79
2.78
29.96
29.56
49
7.28
FCF margin%
19.71
17.63
17.73
16.34
15.35
13.26
13.12
13.28
11.94
12.77
26.15
13.12
14.32
63
0.854
FCF / Net incomex
1.089
1.208
1.183
1.244
1.263
1.250
1.460
1.571
1.812
1.897
0.116
1.571
1.257
21
11.46
ROIC%
2.81
5.44
5.71
4.75
7.19
10.07
13.07
15.51
14.53
16.96
24.62
14.53
8.63
73
12.88
Return on equity%
23.17
20.63
21.31
23.83
21.81
21.81
21.78
24.08
23.59
25.48
21.41
23.59
22.49
68
29.36
Return on assets%
24.71
24.77
25.40
26.72
28.13
30.25
27.83
29.10
28.53
29.40
5.52
29.10
27.98
51
2.51
EPSRp
3.73
4.26
4.80
5.27
5.80
5.82
5.91
6.73
6.73
6.92
2.71
3.60%
7.10%
—
6.86
EPS growth%
18.68
17.65
15.02
12.14
9.56
9.44
8.02
5.89
8.81
11.03
27.46
8.81
10.30
29
6.19
Bookvalue per shRp
5.21
5.31
4.78
4.81
4.79
4.92
5.43
5.27
4.81
5.14
4.20
1.44%
(1.31%)
—
7.25
FCF per shareRp
6.46
6.26
6.56
6.19
6.52
5.56
5.11
4.39
4.69
4.08
2.05
(8.96%)
(5.65%)
—
1.16
Dividend per shRp
5.56
5.89
7.06
8.48
9.92
11.58
12.32
14.52
16.67
19.68
6.13
14.68%
15.59%
—
29.29
Div yield (avg)%
11.35
14.30
14.02
16.70
13.73
13.54
14.49
12.50
13.26
16.08
2.97
13.54
13.87
11
5.92
Payout ratio%
9.09
8.30
9.11
11.35
13.55
13.66
14.49
13.06
11.85
10.02
11.26
13.06
11.60
42
1.140
Shares (diluted)B
1.330
1.484
1.527
1.693
1.766
1.781
1.627
1.513
1.587
1.644
1.150
(1.43%)
1.80%
31
15.78
Buyback yield%
4.58
4.34
2.49
4.37
2.29
1.76
1.45
1.87
0.40
0.40
21.37
1.45
2.08
57
1.710
D/E ratiox
1.014
0.971
1.030
1.029
0.970
1.057
0.975
0.948
0.889
0.924
0.975
0.948
0.973
50
18.21
Enterprise valueRp B
2.074
1.899
2.026
2.223
2.138
2.225
2.328
2.102
2.346
2.179
13.06
0.38%
1.30%
74
14.88
LT debtRp B
12.27
12.88
13.45
14.49
12.31
11.24
11.87
12.86
11.34
9.989
6.543
(4.10%)
(2.04%)
63
Cost of revenue
0.93%
0.98×
Operating expenses
1.15%
1.01×