27.00
RevenueRp B
24.55
25.75
26.48
28.33
29.09
31.14
32.39
33.75
34.49
35.60
29.78
4.12%
4.26%
65
16.62
Revenue growth%
2.98
5.14
4.18
3.25
3.59
1.92
4.82
5.54
8.22
11.12
24.43
5.54
4.50
32
7.37
Gross margin%
26.06
24.05
26.99
24.06
25.23
25.27
25.72
25.60
27.59
24.86
21.53
25.60
25.43
33
24.72
Operating margin%
17.59
18.83
18.90
21.42
21.48
19.55
21.63
22.14
19.85
22.09
20.12
21.63
20.63
27
11.20
Net margin%
23.39
22.99
22.31
22.92
23.70
24.49
23.82
23.07
20.91
21.43
27.49
23.07
23.03
94
8.093
P/E ratio (avg)x
9.194
10.08
10.66
9.788
10.79
11.74
12.31
13.00
14.01
13.74
25.72
13.00
11.27
32
6.785
EV/EBITx
32.39
34.67
37.94
38.70
44.32
41.75
39.17
41.68
45.02
48.97
8.687
41.75
40.42
19
13.40
FCF yield (avg)%
4.61
5.68
7.39
6.43
5.51
8.32
8.60
9.00
9.24
6.57
9.13
8.60
6.98
36
14.89
FCF margin%
39.02
39.97
37.67
39.32
36.35
36.85
37.43
39.78
40.92
43.16
17.13
39.78
39.17
80
0.892
FCF / Net incomex
1.229
1.211
1.106
1.196
1.139
1.293
1.201
1.271
1.289
1.258
0.341
1.271
1.220
85
5.19
ROIC%
0.53
1.39
0.72
0.40
2.64
4.32
2.89
4.12
2.81
4.05
3.88
4.05
2.72
16
9.85
Return on equity%
33.76
33.62
33.41
33.64
32.83
31.00
33.15
34.13
34.80
36.11
28.53
34.13
33.63
19
26.46
Return on assets%
25.51
25.90
23.31
22.57
22.35
19.80
20.37
22.52
21.62
22.29
2.58
21.62
22.43
46
7.84
EPSRp
6.70
7.54
7.57
8.57
8.91
10.57
11.83
11.35
11.92
12.43
8.28
6.88%
6.73%
—
4.77
EPS growth%
6.33
6.58
7.39
9.57
11.74
12.82
12.77
9.94
12.44
10.83
28.52
12.44
10.38
6
4.05
Bookvalue per shRp
8.91
10.26
10.37
10.82
11.45
11.61
11.50
11.72
12.29
13.39
3.40
3.18%
4.89%
—
2.42
FCF per shareRp
8.26
8.76
10.19
11.90
13.83
13.91
14.72
16.69
19.06
19.75
6.00
7.38%
9.54%
—
9.96
Dividend per shRp
7.16
8.32
9.68
10.03
9.88
9.93
10.25
12.25
11.99
13.18
4.63
5.93%
7.09%
—
29.11
Div yield (avg)%
7.60
4.91
7.61
9.29
10.11
11.72
14.54
16.48
19.38
16.87
9.60
16.48
10.92
75
3.46
Payout ratio%
19.01
18.66
17.18
14.88
15.49
17.98
17.35
17.59
19.45
19.33
23.81
17.98
17.79
43
2.434
Shares (diluted)B
2.247
2.487
2.335
2.358
2.169
2.403
2.476
2.501
2.331
2.368
2.523
1.77%
0.17%
52
5.16
Buyback yield%
17.24
15.95
16.41
15.33
15.44
15.18
15.27
13.86
11.82
11.97
23.69
13.86
15.30
19
0.862
D/E ratiox
0.549
0.507
0.568
0.533
0.539
0.608
0.638
0.649
0.704
0.683
1.367
0.649
0.588
8
30.77
Enterprise valueRp B
16.75
16.79
18.18
17.40
16.77
15.66
16.72
15.04
15.95
14.51
17.47
(2.86%)
(2.40%)
22
32.08
LT debtRp B
6.144
5.927
6.252
6.130
5.459
5.300
4.828
4.811
4.852
4.892
30.87
(2.17%)
(3.49%)
94
Cost of revenue
3.94%
0.97×
Operating expenses
5.21%
1.10×
Property and equipment
16.47%
Cash and investments
13.69%
Spread over hurdle
(7.36%)