40.28
RevenueRp B
54.41
57.03
60.61
62.82
67.64
72.64
77.05
80.80
83.85
88.96
43.82
5.63%
5.55%
7
24.35
Revenue growth%
14.36
11.72
11.06
11.23
10.02
7.99
6.87
6.11
5.67
7.27
8.71
6.87
9.01
29
9.96
Gross margin%
14.46
13.83
12.21
15.17
15.78
13.14
16.01
15.35
16.30
16.81
7.27
16.01
15.26
80
19.77
Operating margin%
28.03
30.85
31.85
32.58
34.94
35.15
37.91
39.73
41.93
44.26
13.66
39.73
35.05
12
27.04
Net margin%
5.56
8.46
7.72
8.73
7.00
6.73
6.55
4.04
2.04
0.66
22.33
4.04
6.64
67
25.53
P/E ratio (avg)x
8.868
8.919
9.315
8.253
8.060
6.851
7.319
7.675
6.720
6.244
32.54
6.851
7.868
73
6.098
EV/EBITx
39.89
45.28
53.24
62.96
71.22
68.79
74.80
74.05
72.79
72.72
30.98
72.79
70.01
55
24.53
FCF yield (avg)%
27.92
26.69
27.88
30.43
30.26
29.71
31.30
32.86
35.69
34.49
19.82
32.86
30.34
55
23.35
FCF margin%
10.77
12.97
14.21
12.78
14.54
15.56
13.03
10.49
7.55
4.68
24.76
10.49
12.87
72
0.133
FCF / Net incomex
1.011
1.031
0.941
0.918
0.961
0.891
0.884
0.834
0.802
0.722
0.508
0.834
0.904
6
18.25
ROIC%
8.85
9.52
6.56
8.09
6.68
5.67
7.41
6.46
8.56
6.87
17.30
6.87
7.14
90
5.27
Return on equity%
20.13
20.50
22.63
20.70
23.41
23.73
26.71
25.75
28.40
28.96
14.69
26.71
23.57
21
2.62
Return on assets%
21.80
24.36
27.21
28.33
26.77
29.03
28.98
27.25
28.48
26.49
10.82
28.48
27.23
21
16.70
EPSRp
10.93
13.00
14.39
15.70
17.65
20.93
23.12
22.48
26.37
31.15
17.80
12.03%
11.37%
—
26.93
EPS growth%
10.14
10.83
8.34
10.78
9.71
7.89
10.27
8.74
9.06
11.04
16.92
9.06
9.92
22
5.01
Bookvalue per shRp
23.71
25.44
24.73
23.91
23.23
21.64
22.73
20.54
18.68
20.95
27.31
(2.05%)
(0.41%)
—
13.18
FCF per shareRp
15.32
13.65
12.32
12.99
12.07
10.98
10.92
10.51
11.65
10.99
25.03
(1.87%)
(2.56%)
—
28.55
Dividend per shRp
35.06
33.30
31.61
33.24
32.19
36.12
41.67
39.07
37.56
34.76
13.03
1.55%
0.19%
—
5.91
Div yield (avg)%
2.87
3.52
2.24
3.00
2.08
0.40
0.40
0.91
0.73
1.88
2.77
0.73
1.98
22
29.97
Payout ratio%
10.88
8.07
8.43
8.28
7.65
8.89
6.78
7.03
6.93
7.08
12.25
7.03
7.86
62
2.241
Shares (diluted)B
3.293
3.370
3.525
3.266
3.711
3.930
4.374
4.460
4.155
3.884
2.371
0.91%
1.62%
11
24.33
Buyback yield%
8.54
6.43
5.01
3.31
3.74
2.63
2.05
4.38
2.17
0.82
7.12
2.17
3.52
15
0.526
D/E ratiox
1.857
1.936
1.922
1.742
1.571
1.432
1.375
1.400
1.502
1.453
1.040
1.432
1.537
18
78.08
Enterprise valueRp B
7.385
7.116
6.439
7.231
6.792
7.588
8.203
8.256
8.789
7.901
26.52
3.07%
(0.16%)
59
11.21
LT debtRp B
23.73
22.23
24.03
26.89
28.23
25.99
23.34
25.11
25.10
25.11
58.15
(2.31%)
(0.42%)
17
Cost of revenue
5.66%
1.01×
Operating expenses
5.12%
0.96×
Goodwill & intangibles
13.90%
Spread over hurdle
12.64%