10.06
RevenueRp B
11.78
12.65
13.69
14.83
16.38
17.71
19.52
21.53
23.29
10.42
12.34
9.44%
9.17%
16
4.50
Revenue growth%
6.73
7.33
6.92
6.51
5.23
6.58
5.55
7.91
10.40
18.26
17.22
6.58
6.82
22
17.71
Gross margin%
22.59
23.55
24.74
27.36
28.46
30.20
29.59
29.81
26.98
27.19
11.77
29.59
27.17
69
11.90
Operating margin%
14.37
16.01
13.91
14.54
14.98
14.30
12.54
13.07
11.77
25.99
13.59
13.07
14.33
58
6.66
Net margin%
28.90
30.26
28.10
28.98
30.95
33.01
31.15
28.68
27.53
6.69
12.52
30.95
29.62
70
36.33
P/E ratio (avg)x
35.26
35.50
35.92
39.06
45.60
47.22
55.61
57.36
60.50
27.83
27.43
55.61
42.33
18
6.227
EV/EBITx
15.26
13.87
14.98
14.65
15.73
13.90
15.59
15.60
14.52
8.655
18.47
15.59
14.85
18
24.27
FCF yield (avg)%
10.68
12.69
14.48
12.85
14.57
15.84
18.35
18.92
18.45
7.59
18.02
18.35
14.52
47
29.82
FCF margin%
31.98
31.79
29.40
30.06
28.66
25.95
27.41
26.59
25.18
16.26
17.37
26.59
29.03
27
1.722
FCF / Net incomex
1.197
1.323
1.420
1.330
1.522
1.450
1.484
1.417
1.571
1.134
0.652
1.484
1.419
77
8.19
ROIC%
3.52
2.48
2.43
5.13
4.31
2.10
0.40
1.75
2.08
9.20
21.53
2.08
2.46
91
27.40
Return on equity%
26.44
28.40
30.23
31.96
32.34
32.64
30.53
30.25
31.74
12.90
13.82
31.74
30.39
64
28.99
Return on assets%
11.09
8.88
6.45
9.27
11.64
10.58
7.90
10.86
8.27
20.39
27.83
10.58
9.08
75
7.36
EPSRp
13.76
14.28
14.30
16.77
19.57
19.70
20.86
21.92
22.15
8.09
8.89
5.73%
6.90%
—
19.80
EPS growth%
7.68
6.41
7.99
6.45
5.87
4.04
6.78
4.89
3.38
18.12
29.39
4.89
6.43
75
3.23
Bookvalue per shRp
5.78
6.26
7.40
8.63
8.58
9.75
10.52
10.35
11.03
2.82
2.51
5.01%
6.86%
—
2.19
FCF per shareRp
5.64
6.34
6.52
6.96
7.80
8.51
8.70
8.82
9.80
3.68
4.19
7.08%
6.10%
—
1.41
Dividend per shRp
3.57
3.83
3.41
3.32
3.41
3.10
3.08
3.12
2.97
2.77
1.29
(2.22%)
(1.92%)
—
14.22
Div yield (avg)%
16.73
15.35
15.39
17.69
20.26
22.31
21.51
24.36
25.98
13.30
16.55
22.31
18.98
88
10.55
Payout ratio%
24.06
27.02
24.12
24.00
21.03
19.40
19.86
20.31
20.13
22.61
29.85
20.13
22.10
12
1.529
Shares (diluted)B
1.364
1.470
1.360
1.427
1.277
1.407
1.381
1.399
1.306
1.465
1.469
(1.76%)
(0.27%)
44
5.27
Buyback yield%
21.23
23.11
23.97
25.64
23.80
23.98
25.40
26.60
24.05
5.60
10.66
24.05
23.97
51
0.474
D/E ratiox
2.118
2.202
2.463
2.310
2.059
2.210
2.457
2.692
2.424
1.126
1.324
2.424
2.260
63
25.70
Enterprise valueRp B
11.29
11.91
10.57
9.341
9.678
9.233
8.749
8.321
8.827
7.533
6.726
(1.13%)
(2.39%)
37
1.888
LT debtRp B
14.36
14.45
13.02
11.26
11.15
10.78
9.587
8.845
8.855
7.447
11.43
(4.69%)
(4.78%)
66
Cost of revenue
9.67%
1.05×
Operating expenses
7.59%
0.86×
Cash and investments
20.69%
Goodwill & intangibles
14.95%
Spread over hurdle
(5.85%)