0.814
RevenueRp B
5.810
6.286
6.831
7.282
7.814
8.325
8.904
9.498
10.06
11.06
0.865
7.19%
7.23%
71
25.20
Revenue growth%
6.66
9.61
10.61
9.76
9.29
6.66
7.50
8.29
10.88
10.23
24.30
8.29
9.45
32
3.48
Gross margin%
8.56
10.91
13.85
14.03
13.19
14.47
11.84
9.21
10.91
9.72
6.45
10.91
11.38
16
22.89
Operating margin%
6.81
9.71
10.68
12.64
14.30
14.60
15.79
16.58
14.42
17.06
6.06
15.79
14.36
35
20.60
Net margin%
12.91
14.74
15.04
17.17
18.28
18.52
16.40
15.49
14.63
11.86
3.23
15.49
15.27
21
13.97
P/E ratio (avg)x
5.875
5.208
4.594
4.729
4.146
3.839
4.051
3.788
4.032
3.789
19.40
3.839
4.099
37
7.398
EV/EBITx
13.05
14.28
14.85
13.39
14.15
12.92
11.36
10.86
10.75
10.54
27.06
10.86
12.98
77
14.09
FCF yield (avg)%
27.32
27.28
27.57
28.97
27.02
27.66
29.58
29.45
27.04
27.24
2.71
27.66
27.44
62
25.41
FCF margin%
34.78
32.54
34.90
34.76
32.93
30.93
33.22
32.75
31.73
31.60
26.02
31.73
32.84
84
0.463
FCF / Net incomex
0.265
0.282
0.243
0.259
0.227
0.204
0.203
0.201
0.183
0.186
1.044
0.201
0.215
25
24.01
ROIC%
9.80
7.41
9.58
12.48
12.78
11.93
11.64
14.51
13.59
15.43
12.09
13.59
12.21
69
9.66
Return on equity%
34.18
34.80
33.80
36.49
36.59
33.93
36.19
34.75
32.67
30.11
9.22
33.93
34.46
59
27.56
Return on assets%
27.89
27.74
29.65
30.36
28.12
27.91
30.34
29.31
30.75
32.28
19.78
30.34
29.48
37
2.68
EPSRp
4.04
4.16
4.19
4.59
5.02
6.04
7.14
8.03
8.54
9.89
2.95
14.54%
10.83%
—
24.41
EPS growth%
16.96
18.21
18.83
20.10
17.85
18.17
20.61
20.76
18.94
20.12
6.65
20.12
18.89
73
7.55
Bookvalue per shRp
3.44
3.54
3.86
3.96
4.14
4.29
4.28
4.59
4.29
4.11
2.99
(0.15%)
1.93%
—
1.50
FCF per shareRp
13.38
14.01
13.61
14.54
15.04
15.11
16.46
16.12
17.82
18.68
3.26
4.43%
4.93%
—
3.66
Dividend per shRp
6.00
6.49
6.26
6.15
5.84
5.42
5.76
5.29
5.22
5.67
3.67
(0.62%)
0.82%
—
16.98
Div yield (avg)%
13.15
12.88
11.20
14.14
13.98
15.62
16.78
18.44
18.29
18.22
26.45
18.22
14.88
37
19.85
Payout ratio%
11.70
11.39
11.83
11.36
10.32
10.48
10.90
11.42
12.03
12.94
18.29
11.42
11.41
9
656.7
Shares (diluted)M
452.2
475.5
495.4
544.6
520.2
472.5
500.6
454.8
484.5
526.3
638.2
0.23%
0.81%
59
12.26
Buyback yield%
10.56
10.61
11.78
10.39
13.05
13.50
13.73
12.19
13.02
11.43
5.84
13.02
11.99
61
0.516
D/E ratiox
1.033
1.184
1.223
1.291
1.453
1.514
1.755
1.658
1.703
1.936
0.701
1.703
1.484
55
1.300
Enterprise valueRp B
5.449
5.464
5.629
6.029
5.402
5.825
5.813
6.533
6.624
6.817
8.812
4.76%
2.28%
17
5.125
LT debtRp B
6.945
7.124
7.680
8.796
9.054
9.826
10.73
11.01
11.93
12.11
1.292
5.99%
6.92%
74
Cost of revenue
7.74%
1.05×
Operating expenses
6.24%
0.91×
Property and equipment
18.49%