9.899
RevenueRp B
15.40
16.39
17.90
19.16
20.67
21.93
23.91
25.83
27.16
29.56
10.36
7.41%
7.72%
18
9.79
Revenue growth%
23.21
25.36
24.34
24.42
25.87
23.36
26.15
27.93
27.45
26.76
15.05
26.76
25.62
51
19.48
Gross margin%
24.55
21.82
21.62
24.59
25.98
28.57
28.68
30.25
30.09
27.33
28.81
28.68
26.65
54
6.49
Operating margin%
24.08
21.35
22.37
24.78
23.40
21.40
24.13
23.06
22.12
23.02
18.24
23.02
23.04
34
25.17
Net margin%
1.68
0.72
3.41
1.54
2.70
2.95
1.03
0.40
1.05
0.40
26.39
1.03
1.30
39
19.38
P/E ratio (avg)x
20.33
18.91
20.58
21.47
19.39
19.47
21.16
18.89
18.60
17.85
30.32
18.89
19.43
65
25.29
EV/EBITx
37.11
35.12
33.59
36.13
38.43
38.09
43.76
46.27
46.52
49.39
30.15
46.27
38.26
59
29.97
FCF yield (avg)%
6.72
6.48
5.04
2.26
0.40
0.40
2.90
4.34
6.91
6.40
19.12
4.34
4.69
85
3.13
FCF margin%
27.62
26.19
28.94
28.68
28.60
30.26
29.67
29.02
26.17
25.90
15.22
29.02
28.64
80
1.465
FCF / Net incomex
1.805
1.865
1.970
1.998
1.885
2.031
2.381
2.332
2.704
2.749
0.978
2.381
2.015
92
23.99
ROIC%
12.74
13.18
16.03
16.99
16.37
14.98
13.87
16.18
16.58
15.82
26.07
15.82
15.92
72
7.74
Return on equity%
2.57
3.22
0.69
0.40
0.40
1.98
0.40
2.74
0.40
0.40
15.83
0.40
0.54
32
9.14
Return on assets%
15.39
15.79
17.74
20.59
23.46
21.61
21.50
21.78
24.45
24.61
2.39
21.78
21.55
16
9.59
EPSRp
11.10
9.94
9.87
8.78
8.41
9.41
10.16
9.85
10.42
9.52
10.19
2.52%
(2.42%)
—
10.23
EPS growth%
22.90
23.89
21.47
23.15
21.47
21.78
19.20
21.27
23.07
23.78
18.41
21.78
22.34
35
11.54
Bookvalue per shRp
12.87
13.94
15.15
17.20
18.38
16.96
17.53
16.72
18.38
17.31
6.53
(1.19%)
2.68%
—
5.21
FCF per shareRp
10.33
9.45
9.56
9.43
9.67
9.24
9.16
8.54
8.14
9.03
6.69
(1.38%)
(0.15%)
—
12.02
Dividend per shRp
4.52
5.01
4.82
5.05
4.76
5.39
5.96
6.43
5.87
6.29
12.13
5.74%
4.12%
—
21.50
Div yield (avg)%
8.60
6.47
6.16
5.91
4.53
4.48
2.78
0.40
0.40
1.91
7.16
1.91
4.50
8
9.66
Payout ratio%
13.75
12.01
11.51
10.31
9.44
6.65
9.53
7.88
10.11
8.31
27.35
8.31
9.82
18
1.967
Shares (diluted)B
1.962
1.943
2.114
2.417
2.381
2.712
2.820
2.991
3.395
3.408
1.872
7.43%
6.13%
80
10.03
Buyback yield%
9.33
10.88
9.72
10.92
10.47
9.16
11.11
10.09
10.13
7.36
25.99
10.09
10.11
71
1.700
D/E ratiox
0.707
0.688
0.692
0.664
0.643
0.687
0.687
0.746
0.726
0.683
0.760
0.687
0.688
46
30.47
Enterprise valueRp B
4.761
4.872
4.636
4.509
4.278
4.767
4.624
4.686
4.392
4.940
20.05
2.92%
1.54%
82
18.48
LT debtRp B
42.65
44.11
41.70
40.75
43.63
40.85
38.19
40.14
39.64
41.94
37.38
(0.79%)
0.38%
46
Cost of revenue
7.63%
0.99×
Operating expenses
8.30%
1.05×