10.62
RevenueRp B
5.825
5.967
6.276
6.570
6.777
6.927
7.373
7.792
8.286
8.590
11.82
4.85%
4.62%
16
6.46
Revenue growth%
14.44
16.56
17.45
18.48
20.27
18.60
17.00
15.19
14.22
14.27
7.63
15.19
16.78
47
16.66
Gross margin%
23.81
25.54
23.02
24.55
24.24
25.91
27.45
26.61
26.35
24.42
25.91
26.35
25.05
70
13.06
Operating margin%
8.30
10.30
11.07
8.64
8.05
6.20
4.95
2.96
4.13
5.33
27.21
4.95
7.12
49
7.75
Net margin%
13.50
13.49
13.16
14.59
14.87
15.20
17.43
17.74
19.18
17.06
17.02
17.43
15.03
15
11.63
P/E ratio (avg)x
20.48
23.18
25.41
29.10
28.85
30.33
30.80
32.54
30.72
33.56
26.30
30.80
29.72
13
20.69
EV/EBITx
34.77
33.07
35.68
31.03
33.24
30.51
29.88
29.29
28.00
28.12
22.45
29.29
30.77
45
25.89
FCF yield (avg)%
0.84
1.39
0.40
1.46
0.40
0.40
0.40
1.93
2.58
1.85
25.11
1.85
1.11
66
18.15
FCF margin%
12.50
12.30
9.57
7.59
9.82
7.46
5.34
3.53
5.35
4.85
28.06
5.34
7.52
12
0.601
FCF / Net incomex
1.140
1.120
1.143
1.091
1.147
1.262
1.380
1.367
1.505
1.413
1.293
1.380
1.204
75
6.91
ROIC%
28.83
31.06
33.17
35.38
37.59
37.05
37.80
38.79
39.14
41.28
15.94
38.79
37.32
14
5.57
Return on equity%
10.03
8.62
5.85
5.51
2.96
3.49
2.30
2.66
4.63
5.92
18.22
3.49
5.07
11
3.74
Return on assets%
0.40
0.40
0.40
0.40
0.40
1.06
2.86
0.40
0.60
0.40
2.49
0.60
0.40
76
1.36
EPSRp
5.31
4.74
4.63
4.47
4.91
5.05
5.50
5.54
4.89
4.59
1.46
(1.36%)
(2.77%)
—
9.33
EPS growth%
18.36
19.38
20.05
19.56
22.39
22.05
22.49
22.48
20.28
21.36
18.91
22.05
20.82
39
6.37
Bookvalue per shRp
4.47
4.13
3.71
3.64
3.29
3.52
3.84
4.15
3.85
3.82
1.89
3.02%
(1.21%)
—
1.51
FCF per shareRp
7.82
8.04
8.43
9.07
10.12
9.38
8.66
9.79
10.34
10.49
7.76
0.72%
3.14%
—
2.39
Dividend per shRp
7.64
8.27
8.65
9.39
10.55
11.52
12.48
12.13
13.09
13.41
4.06
4.92%
6.40%
—
11.23
Div yield (avg)%
10.98
13.50
15.60
14.45
16.99
16.08
16.42
18.03
18.20
21.11
4.98
18.03
16.25
52
8.82
Payout ratio%
19.79
21.88
21.64
21.38
18.86
16.77
17.25
19.45
19.92
17.42
23.07
17.42
19.62
83
0.808
Shares (diluted)B
0.978
1.020
1.085
1.121
1.196
1.422
1.608
1.876
2.100
2.178
0.774
12.73%
9.09%
69
27.18
Buyback yield%
17.64
14.80
11.84
11.24
9.20
10.48
7.53
5.88
8.47
10.73
21.75
8.47
10.61
32
0.447
D/E ratiox
0.789
0.864
0.959
0.902
1.032
0.987
1.028
1.184
1.104
1.221
1.310
1.104
1.007
84
5.626
Enterprise valueRp B
7.201
8.129
9.186
9.593
9.912
10.96
12.69
14.01
14.12
16.05
6.381
10.11%
9.19%
47
2.041
LT debtRp B
3.086
3.732
4.283
4.196
4.481
4.659
4.715
5.392
6.406
7.179
1.465
9.89%
10.51%
41
Cost of revenue
4.62%
1.00×
Operating expenses
4.60%
1.00×
Property and equipment
16.77%
Goodwill & intangibles
16.62%
Spread over hurdle
(5.99%)