1.433
RevenueRp B
14.83
14.72
14.50
14.53
14.50
14.49
14.89
14.89
14.67
14.96
1.578
0.62%
0.02%
16
12.26
Revenue growth%
0.40
0.40
0.40
3.31
0.69
0.40
0.40
2.92
0.96
1.63
23.49
0.96
0.55
92
25.26
Gross margin%
9.99
8.09
10.88
9.56
9.13
7.90
8.75
10.85
13.14
15.99
13.96
10.85
9.77
84
20.69
Operating margin%
16.25
16.39
16.20
18.08
18.20
16.74
19.34
17.99
20.93
21.97
14.81
19.34
18.03
17
16.29
Net margin%
24.83
22.29
20.93
23.68
24.60
24.74
27.02
24.87
26.41
26.44
11.47
26.41
24.79
73
27.27
P/E ratio (avg)x
39.89
42.77
43.31
44.37
43.46
51.79
59.91
69.71
70.83
73.61
25.83
69.71
48.08
37
14.98
EV/EBITx
16.67
16.77
16.71
16.17
17.17
19.76
21.50
22.55
22.37
21.47
30.86
21.50
18.47
94
5.06
FCF yield (avg)%
13.50
13.28
13.63
16.46
15.53
12.67
15.66
16.99
18.82
21.08
23.09
16.99
15.60
34
14.90
FCF margin%
19.98
19.26
18.97
16.95
16.91
14.74
13.76
15.14
16.02
13.64
12.99
14.74
16.47
48
1.479
FCF / Net incomex
1.667
1.704
1.675
1.820
1.868
2.165
2.235
2.439
2.361
2.509
0.691
2.361
2.017
30
24.13
ROIC%
29.33
30.44
29.00
31.93
31.48
31.92
29.58
31.58
31.38
28.66
13.93
31.38
30.91
5
25.68
Return on equity%
2.56
0.41
0.40
2.46
1.32
0.40
0.40
0.40
2.19
3.69
8.89
0.40
0.86
63
9.77
Return on assets%
11.70
12.38
14.87
15.90
13.79
16.05
17.85
19.85
21.90
23.50
19.35
19.85
15.98
74
4.14
EPSRp
4.31
4.38
4.63
4.76
5.21
5.72
5.46
4.84
5.23
5.67
4.50
1.72%
3.60%
—
10.43
EPS growth%
25.42
25.74
25.77
26.53
24.16
21.65
18.73
21.05
23.36
21.44
2.42
21.44
23.76
36
2.41
Bookvalue per shRp
5.11
5.50
5.31
5.58
5.25
4.76
4.88
4.37
4.58
4.38
1.53
(3.57%)
(1.72%)
—
5.31
FCF per shareRp
2.73
3.00
3.25
2.99
3.26
3.05
3.33
2.97
2.68
2.90
5.10
(2.35%)
0.35%
—
4.04
Dividend per shRp
2.92
2.75
2.99
3.34
3.02
3.35
3.63
3.85
4.21
4.19
1.96
6.75%
3.07%
—
25.28
Div yield (avg)%
21.92
22.45
23.26
23.87
22.93
24.81
21.90
19.79
21.70
23.84
14.14
21.90
22.69
29
22.76
Payout ratio%
2.52
3.41
4.73
6.23
4.93
5.66
5.51
7.08
5.05
4.00
26.18
5.51
4.99
87
945.9
Shares (diluted)M
885.1
902.5
777.8
693.8
698.6
606.3
542.5
532.4
462.1
492.5
931.1
(6.75%)
(5.12%)
50
21.94
Buyback yield%
13.06
15.54
17.90
19.58
19.75
19.02
20.87
21.58
21.68
23.79
13.84
21.58
19.66
34
1.173
D/E ratiox
1.001
1.049
1.148
1.291
1.403
1.608
1.834
1.923
2.170
2.378
1.420
1.923
1.506
56
12.46
Enterprise valueRp B
6.893
6.297
5.510
4.862
4.206
4.144
4.116
3.669
3.840
3.732
13.82
(2.36%)
(6.91%)
24
15.88
LT debtRp B
19.53
21.20
22.87
20.19
22.02
22.35
22.20
20.99
21.67
22.98
3.429
0.85%
1.08%
10
Cost of revenue
(0.33%)
0.97×
Operating expenses
1.08%
1.11×
Property and equipment
15.66%
Cash and investments
15.53%