13.13
RevenueRp B
14.62
15.01
14.94
15.20
15.17
15.44
15.83
16.15
16.78
16.68
14.29
1.92%
1.54%
35
13.90
Revenue growth%
12.27
11.06
10.99
9.54
6.69
5.79
3.65
5.56
7.94
10.50
18.07
5.79
8.74
18
21.16
Gross margin%
3.53
1.79
0.40
0.40
2.28
1.64
3.39
1.17
2.47
2.39
19.06
2.39
2.04
63
16.04
Operating margin%
5.91
3.59
2.75
0.40
0.40
2.90
1.45
4.02
5.18
7.04
25.13
4.02
3.25
32
11.84
Net margin%
1.26
2.15
2.73
0.73
2.41
0.40
1.56
3.00
2.84
2.42
12.74
2.42
2.28
55
16.60
P/E ratio (avg)x
24.45
26.48
26.82
28.42
26.73
28.58
31.15
32.76
29.78
29.61
15.04
29.78
28.50
10
29.03
EV/EBITx
40.41
44.52
51.62
61.37
59.79
65.12
75.55
80.31
78.51
88.07
16.70
78.51
63.24
8
11.50
FCF yield (avg)%
11.73
12.57
15.42
14.56
12.96
14.37
11.74
10.79
11.03
11.47
4.95
11.47
12.15
24
4.25
FCF margin%
13.01
10.32
7.80
10.65
10.28
10.48
11.49
12.18
11.13
12.05
28.55
11.49
10.89
8
0.854
FCF / Net incomex
0.919
0.867
0.862
0.887
0.829
0.903
0.941
1.011
0.969
1.008
0.802
0.969
0.911
75
24.94
ROIC%
33.41
36.24
38.50
37.07
38.17
38.56
40.82
40.98
38.54
36.67
2.33
38.56
38.33
22
25.72
Return on equity%
15.77
12.83
14.64
12.67
10.42
12.59
13.67
11.50
8.85
9.77
26.00
11.50
12.63
52
25.62
Return on assets%
15.45
13.05
12.09
13.59
11.26
9.36
9.92
12.59
14.72
13.97
7.63
12.59
12.82
50
6.07
EPSRp
12.10
13.64
15.36
15.17
16.34
16.82
19.23
19.89
22.64
21.72
6.79
5.86%
7.44%
—
24.30
EPS growth%
20.93
23.80
26.13
24.09
25.89
27.91
25.66
27.57
24.84
27.75
5.47
27.57
25.78
27
9.89
Bookvalue per shRp
12.66
11.32
12.53
12.15
12.00
10.61
11.05
10.79
10.55
11.47
6.43
(0.91%)
(1.68%)
—
6.86
FCF per shareRp
6.26
6.25
6.90
7.04
6.90
6.82
7.33
6.91
6.97
6.52
8.48
(1.12%)
1.44%
—
11.13
Dividend per shRp
8.70
10.53
12.22
12.72
13.03
14.54
17.43
17.32
17.33
20.98
7.38
10.00%
10.40%
—
4.03
Div yield (avg)%
6.16
3.80
6.12
6.55
4.85
2.37
2.35
4.18
2.47
4.89
16.19
2.47
4.51
32
22.84
Payout ratio%
10.10
10.56
8.36
7.26
9.63
12.48
13.99
16.30
15.20
12.24
10.08
13.99
11.40
26
583.4
Shares (diluted)M
565.0
583.4
532.6
538.9
502.5
532.1
463.0
402.7
384.7
378.7
572.1
(5.50%)
(4.29%)
76
12.93
Buyback yield%
29.60
30.27
31.30
30.90
30.51
30.70
28.43
30.58
28.76
30.22
5.02
30.22
30.39
28
0.386
D/E ratiox
1.657
1.815
1.819
1.687
1.573
1.598
1.483
1.596
1.680
1.933
1.708
1.598
1.668
58
15.40
Enterprise valueRp B
8.077
7.464
6.970
7.397
6.781
6.227
5.727
5.346
5.346
5.628
2.437
(3.66%)
(4.43%)
47
16.60
LT debtRp B
12.12
12.08
11.69
12.67
13.65
13.54
13.46
12.98
13.17
14.03
13.78
0.54%
1.37%
94
Cost of revenue
1.40%
0.99×
Operating expenses
2.33%
1.08×
Goodwill & intangibles
16.62%
Spread over hurdle
(6.05%)