12.40
RevenueRp B
18.66
18.28
18.01
18.00
18.18
18.24
18.52
18.56
18.49
18.63
13.33
0.49%
(0.10%)
86
6.54
Revenue growth%
29.49
28.30
29.24
28.69
29.52
26.59
29.01
29.45
28.81
26.11
26.19
28.81
28.91
84
12.45
Gross margin%
26.79
27.13
29.96
31.15
33.49
33.09
35.40
34.79
37.30
34.34
9.49
34.79
33.29
60
29.76
Operating margin%
5.46
3.90
1.97
3.48
2.61
1.00
0.40
0.40
1.80
0.40
11.40
0.40
1.88
39
3.45
Net margin%
17.08
19.31
18.58
19.23
17.66
17.80
14.91
15.28
15.92
16.78
9.60
15.92
17.37
53
23.94
P/E ratio (avg)x
11.14
11.41
11.69
11.73
10.25
10.91
11.44
9.943
9.153
8.720
12.80
9.943
11.03
69
36.51
EV/EBITx
47.52
52.04
53.56
48.85
47.22
48.80
55.02
50.19
50.89
51.95
36.35
50.89
50.54
47
25.86
FCF yield (avg)%
15.50
14.22
12.18
9.78
9.78
7.12
4.66
6.77
9.52
11.89
13.52
7.12
9.78
31
18.39
FCF margin%
28.52
27.20
29.67
27.55
29.18
32.05
32.55
33.86
36.56
35.68
22.62
33.86
30.86
63
0.130
FCF / Net incomex
2.338
2.676
2.902
3.140
3.434
3.574
3.617
4.236
5.000
5.042
1.152
4.236
3.504
34
28.10
ROIC%
16.48
19.13
20.94
18.34
17.16
18.72
20.28
21.02
22.36
22.80
28.74
21.02
19.71
55
8.93
Return on equity%
24.10
25.72
25.08
25.05
26.54
27.41
26.80
28.05
26.09
26.77
25.07
26.80
26.31
51
27.72
Return on assets%
17.01
16.36
19.27
19.96
22.76
20.24
23.09
25.83
24.40
25.45
13.39
24.40
21.50
87
6.82
EPSRp
19.08
20.22
20.17
21.22
25.64
28.99
31.26
36.02
40.20
44.40
7.49
11.61%
10.73%
—
20.37
EPS growth%
13.48
16.09
17.34
15.50
17.15
15.59
15.72
15.85
14.30
11.49
22.89
15.59
15.65
11
10.33
Bookvalue per shRp
3.90
3.93
3.62
3.49
3.27
3.65
4.01
3.94
3.88
3.72
5.57
2.60%
(1.26%)
—
7.93
FCF per shareRp
5.46
5.24
5.70
5.52
5.33
4.78
4.16
4.36
3.80
3.78
8.28
(6.63%)
(2.89%)
—
6.43
Dividend per shRp
2.46
2.53
2.92
3.34
3.59
4.14
4.15
4.31
4.61
4.73
11.51
5.66%
6.79%
—
10.27
Div yield (avg)%
15.58
13.56
11.84
13.44
13.92
12.11
9.36
10.71
12.38
13.59
7.69
12.11
12.91
58
24.29
Payout ratio%
25.94
26.64
25.66
28.11
30.60
30.09
32.24
29.30
29.32
27.40
24.88
29.32
28.71
81
795.5
Shares (diluted)M
620.9
601.1
551.7
597.1
549.5
506.2
473.7
435.2
416.0
465.6
795.7
(3.26%)
(3.79%)
73
5.67
Buyback yield%
4.72
4.22
1.74
3.90
1.29
0.68
3.12
4.12
2.07
0.40
5.46
2.07
2.59
62
0.316
D/E ratiox
0.659
0.738
0.801
0.793
0.770
0.767
0.755
0.889
1.019
1.035
0.737
0.889
0.781
71
2.602
Enterprise valueRp B
1.442
1.237
1.286
1.117
1.095
1.137
1.081
1.134
1.000
1.022
1.335
(1.35%)
(3.60%)
70
11.28
LT debtRp B
1.042
0.979
0.997
0.905
0.987
0.920
0.903
0.824
0.820
0.797
3.060
(4.19%)
(2.87%)
13
Cost of revenue
(0.10%)
1.00×
Operating expenses
(1.40%)
0.88×
Spread over hurdle
(3.68%)