11.73
RevenueRp B
13.38
14.00
14.85
16.12
17.55
18.74
20.34
22.10
23.46
25.17
13.02
7.48%
7.32%
12
7.90
Revenue growth%
23.97
22.84
19.95
18.83
21.34
23.60
26.39
28.36
30.41
31.33
11.19
28.36
23.78
56
28.72
Gross margin%
10.47
12.71
15.03
12.69
10.59
11.34
11.11
9.78
12.67
11.41
16.56
11.34
11.37
15
13.81
Operating margin%
3.85
5.36
6.68
7.56
6.83
4.30
4.17
5.75
3.85
1.14
28.29
4.17
4.83
30
4.88
Net margin%
7.47
5.97
4.35
7.20
4.71
3.81
5.28
6.20
8.28
7.11
4.76
6.20
6.09
60
8.374
P/E ratio (avg)x
38.67
38.47
38.89
43.66
45.02
49.51
45.84
50.84
47.59
46.78
32.35
47.59
45.43
78
23.33
EV/EBITx
32.94
36.35
40.39
46.01
51.41
54.70
60.68
68.11
77.03
89.18
36.62
68.11
53.05
44
13.10
FCF yield (avg)%
12.96
13.74
14.27
11.86
10.61
12.35
12.57
14.25
11.84
13.78
13.74
12.57
12.76
29
28.41
FCF margin%
16.99
15.35
15.89
16.56
15.06
13.23
10.81
10.55
8.30
8.03
2.41
10.55
14.14
17
0.548
FCF / Net incomex
0.741
0.849
0.913
0.945
0.990
1.158
1.349
1.587
1.697
2.037
1.537
1.587
1.074
93
25.77
ROIC%
32.53
31.75
33.65
31.42
32.43
34.13
34.82
37.70
37.38
37.92
9.03
37.38
33.89
64
6.31
Return on equity%
3.25
2.11
0.98
0.40
1.88
0.40
2.02
1.68
3.12
3.75
11.65
2.02
1.95
50
17.73
Return on assets%
9.26
9.40
8.77
7.34
4.49
3.01
1.00
0.40
2.72
0.79
21.08
1.00
3.75
73
5.61
EPSRp
24.24
25.49
28.14
29.94
32.89
33.57
32.75
32.01
31.11
29.48
5.90
(2.16%)
2.83%
—
20.44
EPS growth%
17.77
18.15
18.45
19.14
20.56
23.06
23.01
21.13
21.90
19.92
29.94
21.90
20.24
84
19.90
Bookvalue per shRp
24.58
25.36
28.86
33.95
35.79
42.41
43.20
42.14
48.34
52.67
15.36
8.03%
9.73%
—
6.06
FCF per shareRp
17.20
19.04
19.61
18.80
17.73
15.70
16.11
14.17
12.97
11.60
14.53
(8.14%)
(3.53%)
—
20.50
Dividend per shRp
26.44
26.83
32.65
37.30
39.78
44.56
52.00
58.98
68.10
66.71
20.37
10.89%
11.68%
—
26.77
Div yield (avg)%
24.24
21.24
20.44
22.87
25.77
27.96
28.54
28.10
26.05
28.20
24.20
28.10
25.91
19
14.11
Payout ratio%
17.57
18.04
20.19
22.91
24.51
23.99
25.12
25.56
22.84
23.45
28.10
23.99
23.18
66
502.2
Shares (diluted)M
661.3
619.8
677.0
724.0
832.0
823.7
844.3
797.3
800.8
746.0
490.6
(2.16%)
1.02%
33
5.84
Buyback yield%
18.89
17.92
20.71
21.67
19.45
17.25
18.65
19.87
18.40
20.28
25.05
18.65
19.17
12
1.693
D/E ratiox
1.006
1.024
1.188
1.100
1.204
1.343
1.543
1.508
1.463
1.411
1.684
1.463
1.274
32
3.700
Enterprise valueRp B
16.45
18.20
20.08
18.36
18.90
20.11
22.17
20.08
18.39
19.49
12.31
0.62%
0.94%
18
23.13
LT debtRp B
6.422
6.477
7.186
6.413
7.236
7.288
7.932
8.883
8.751
9.465
4.058
5.52%
3.54%
37
Cost of revenue
7.19%
0.99×
Operating expenses
7.14%
0.98×