35.08
RevenueRp B
25.91
28.18
30.22
32.34
34.02
36.08
38.93
41.33
44.18
47.85
36.67
7.06%
6.81%
94
14.15
Revenue growth%
12.18
10.86
11.63
9.31
8.69
8.44
6.48
5.29
3.61
3.16
4.33
5.29
8.57
60
18.91
Gross margin%
20.06
19.78
21.42
24.38
26.42
24.61
26.75
24.14
22.30
21.75
7.66
24.14
23.22
39
26.12
Operating margin%
16.98
18.40
15.48
12.66
12.68
12.17
14.07
16.09
14.47
15.59
3.25
14.47
14.98
33
5.26
Net margin%
15.11
12.58
11.44
12.91
10.14
9.22
9.20
11.01
12.45
10.01
15.07
10.01
11.23
53
21.49
P/E ratio (avg)x
15.03
15.59
16.71
17.64
15.01
14.08
14.44
14.85
13.46
11.54
9.502
14.08
14.93
51
33.10
EV/EBITx
25.82
27.78
27.92
27.62
28.88
29.07
32.55
34.90
40.18
40.59
33.02
34.90
28.97
59
29.46
FCF yield (avg)%
8.85
7.21
8.40
6.44
4.52
2.56
3.32
6.11
6.05
3.43
12.53
3.43
6.08
30
14.38
FCF margin%
25.08
27.18
26.68
27.25
29.08
28.35
26.07
24.10
24.30
21.43
6.94
24.30
26.38
56
0.545
FCF / Net incomex
0.719
0.783
0.752
0.706
0.645
0.685
0.732
0.747
0.698
0.690
1.035
0.698
0.712
71
4.41
ROIC%
15.10
13.58
13.05
14.07
11.10
11.48
11.11
9.58
8.11
8.62
21.61
9.58
11.30
5
14.95
Return on equity%
20.62
22.86
25.09
23.50
25.18
23.46
24.20
21.72
20.46
20.40
6.62
21.72
23.16
90
6.22
Return on assets%
33.33
32.02
32.11
34.48
33.60
33.62
32.75
33.38
31.66
34.43
5.19
33.38
33.36
83
6.68
EPSRp
2.61
2.50
2.53
2.43
2.44
2.20
2.14
2.22
2.04
1.97
7.37
(4.22%)
(2.09%)
—
4.03
EPS growth%
26.28
24.31
21.32
20.13
20.78
21.95
19.28
20.58
20.83
22.44
5.16
20.83
21.07
89
11.30
Bookvalue per shRp
6.73
6.72
6.66
5.76
5.69
4.91
5.29
4.61
4.21
3.60
11.71
(8.75%)
(6.78%)
—
16.28
FCF per shareRp
3.43
3.37
2.92
2.59
2.49
2.33
2.35
2.27
1.93
1.81
5.87
(6.17%)
(7.68%)
—
3.49
Dividend per shRp
18.74
19.03
20.80
22.14
22.02
23.36
25.17
28.40
28.01
29.12
11.96
5.75%
6.07%
—
16.45
Div yield (avg)%
6.81
4.12
3.25
1.67
1.81
0.40
3.03
3.31
1.96
3.93
28.42
3.03
3.14
12
18.48
Payout ratio%
21.15
20.51
22.13
23.35
21.03
22.58
22.12
22.42
24.61
24.28
27.76
22.58
22.28
30
1.683
Shares (diluted)B
1.494
1.288
1.318
1.274
1.144
1.135
1.193
1.221
1.172
1.183
1.649
0.68%
(2.37%)
64
22.65
Buyback yield%
8.93
10.17
8.60
9.78
8.80
9.40
9.06
6.38
6.09
8.18
2.04
8.18
8.87
10
1.363
D/E ratiox
1.856
1.830
2.061
2.084
2.457
2.415
2.592
2.945
3.248
3.765
0.754
2.945
2.436
61
25.80
Enterprise valueRp B
23.57
25.04
24.72
27.47
26.75
26.14
29.95
28.63
29.83
31.72
5.920
3.46%
4.11%
72
27.06
LT debtRp B
39.55
43.41
44.48
43.73
48.96
55.86
65.62
64.91
73.57
85.36
10.89
11.76%
9.52%
75
Cost of revenue
6.81%
1.00×
Operating expenses
6.56%
0.98×
Goodwill & intangibles
18.87%
Cash and investments
18.13%
Spread over hurdle
31.07%