69.81
RevenueRp B
52.25
58.11
63.53
68.81
73.55
78.67
84.26
93.29
100.7
111.3
71.49
8.63%
8.82%
70
13.29
Revenue growth%
22.85
21.96
21.06
20.49
21.60
24.21
22.89
20.70
18.32
17.74
26.98
20.70
21.33
32
20.56
Gross margin%
3.09
4.75
5.27
7.44
6.17
8.78
11.15
9.18
9.31
7.90
6.99
9.18
7.67
92
7.07
Operating margin%
23.22
23.73
25.51
22.58
19.85
21.38
23.57
23.65
24.18
23.62
27.64
23.62
23.59
80
2.48
Net margin%
7.85
8.71
7.91
5.43
6.06
4.15
1.40
4.23
6.10
8.44
28.75
4.23
6.08
26
19.36
P/E ratio (avg)x
44.88
45.71
43.20
43.39
42.38
45.77
50.17
54.09
54.81
61.15
28.49
54.09
45.74
81
29.19
EV/EBITx
24.80
28.39
29.70
35.39
36.98
43.72
48.00
54.54
61.14
67.14
14.95
54.54
40.35
10
14.75
FCF yield (avg)%
4.77
7.62
6.73
7.23
9.97
12.26
9.97
7.54
9.79
10.10
18.01
9.97
8.70
84
8.41
FCF margin%
19.79
18.92
18.57
15.83
13.44
14.57
15.51
16.68
15.66
14.34
2.90
15.51
15.74
86
1.304
FCF / Net incomex
1.469
1.666
1.798
1.919
2.081
2.256
2.383
2.306
2.358
2.270
1.614
2.306
2.169
20
9.06
ROIC%
12.66
12.39
13.26
15.13
17.93
20.82
19.82
19.28
18.50
17.86
18.84
19.28
17.90
95
3.69
Return on equity%
12.25
11.42
11.86
11.46
8.68
9.32
10.63
12.07
11.67
12.83
29.82
11.67
11.57
69
5.74
Return on assets%
20.30
21.01
20.71
22.76
23.07
24.24
25.66
26.49
28.54
30.01
17.71
26.49
23.66
14
21.14
EPSRp
15.22
14.84
16.00
17.32
16.34
15.35
15.30
14.72
13.57
13.49
23.57
(3.77%)
(1.04%)
—
19.86
EPS growth%
15.34
16.55
18.01
17.33
17.66
15.80
14.14
12.35
12.34
12.64
17.76
12.64
15.57
8
17.62
Bookvalue per shRp
30.14
28.46
28.41
30.74
32.06
34.46
32.11
30.14
32.89
32.50
11.74
0.27%
2.23%
—
15.38
FCF per shareRp
34.02
37.47
35.72
35.47
37.36
41.85
43.02
47.83
44.50
49.43
26.94
5.76%
2.90%
—
31.72
Dividend per shRp
18.18
19.94
17.93
17.98
15.78
14.10
13.96
12.42
13.43
13.98
26.72
(2.40%)
(2.57%)
—
11.30
Div yield (avg)%
4.59
6.36
6.83
9.38
10.23
9.50
8.62
6.25
7.64
7.91
15.69
7.91
7.78
34
20.34
Payout ratio%
29.03
26.31
27.89
28.12
30.81
31.93
33.06
35.76
35.23
33.11
6.71
33.11
31.37
52
1.797
Shares (diluted)B
1.356
1.212
1.207
1.228
1.305
1.209
1.323
1.456
1.397
1.352
1.743
0.72%
(1.02%)
32
13.50
Buyback yield%
22.92
20.61
23.19
24.79
24.17
21.71
24.42
23.82
22.57
21.78
10.99
22.57
23.05
29
0.558
D/E ratiox
0.917
0.957
0.939
0.929
0.987
1.136
1.331
1.284
1.445
1.560
0.495
1.331
1.061
90
19.04
Enterprise valueRp B
63.10
67.53
69.53
70.86
78.09
89.79
86.70
101.9
106.2
112.3
71.89
7.54%
7.49%
95
42.04
LT debtRp B
116.2
104.3
94.34
92.89
83.46
78.96
84.09
76.98
77.75
84.92
138.8
0.35%
(2.66%)
12
Cost of revenue
9.09%
1.03×
Operating expenses
8.05%
0.93×
Property and equipment
17.73%