9.996
RevenueRp B
29.35
31.53
34.78
37.30
40.60
43.33
47.53
51.11
54.53
58.04
10.58
7.41%
7.82%
20
20.73
Revenue growth%
0.40
2.52
1.34
4.29
1.32
2.97
5.14
5.76
7.64
8.95
17.05
5.76
3.63
27
19.01
Gross margin%
12.80
11.47
11.63
11.68
11.36
10.96
10.47
12.18
13.05
13.69
12.32
12.18
11.65
87
22.33
Operating margin%
13.35
11.19
9.75
9.49
9.52
6.71
3.73
2.34
0.40
0.40
22.25
2.34
8.10
32
9.53
Net margin%
17.30
18.99
21.52
18.94
21.42
24.23
22.80
22.41
24.87
23.85
8.58
23.85
21.96
35
35.10
P/E ratio (avg)x
24.86
24.25
24.48
27.20
28.32
31.32
30.54
30.39
33.49
33.15
10.06
31.32
29.36
34
33.43
EV/EBITx
17.43
18.21
19.22
17.60
17.58
19.39
18.11
19.28
21.34
19.59
22.05
19.39
18.71
19
29.29
FCF yield (avg)%
31.83
31.04
31.99
34.91
37.60
38.35
36.97
37.45
35.32
33.79
15.05
36.97
35.11
83
6.73
FCF margin%
14.84
14.58
14.28
12.03
12.22
12.94
15.31
15.85
16.46
15.33
8.02
15.33
14.71
8
1.238
FCF / Net incomex
1.048
0.974
1.075
1.071
1.069
1.183
1.084
1.104
1.063
0.932
0.628
1.084
1.070
53
4.14
ROIC%
16.16
17.02
19.28
19.84
17.58
17.50
15.06
14.79
12.97
11.49
28.36
14.79
16.59
9
23.27
Return on equity%
0.40
0.40
0.40
1.47
3.33
0.74
2.26
0.40
0.40
0.40
4.50
0.40
0.40
43
26.95
Return on assets%
9.67
9.96
12.65
14.14
11.67
11.88
12.17
9.35
6.40
7.05
28.41
9.35
10.81
9
8.11
EPSRp
11.45
12.98
13.00
14.92
15.56
15.73
17.79
18.14
19.08
18.53
8.33
3.56%
4.90%
—
18.69
EPS growth%
4.10
6.35
4.04
4.32
6.14
3.29
2.07
1.13
3.07
4.02
29.62
3.07
4.03
58
17.47
Bookvalue per shRp
16.31
17.66
18.84
17.99
17.52
19.40
17.94
19.70
20.07
22.59
7.81
5.22%
3.92%
—
14.84
FCF per shareRp
3.03
3.09
2.93
3.11
3.29
3.36
3.60
3.31
3.58
3.94
6.93
3.66%
1.37%
—
9.90
Dividend per shRp
13.05
13.35
14.20
12.54
12.78
13.90
13.88
14.78
14.36
13.49
4.13
1.08%
(0.68%)
—
27.01
Div yield (avg)%
35.39
38.01
40.94
39.44
39.77
39.60
39.37
40.77
38.22
38.68
26.07
39.37
39.41
95
12.20
Payout ratio%
6.77
8.29
11.07
11.06
12.81
15.43
12.91
11.03
9.72
9.96
4.72
11.03
11.05
90
1.699
Shares (diluted)B
1.700
1.615
1.814
1.749
1.595
1.606
1.546
1.450
1.466
1.634
1.716
0.50%
(1.03%)
74
28.52
Buyback yield%
13.10
14.84
15.41
17.27
19.35
17.47
17.01
19.14
21.98
21.38
27.17
19.14
17.37
31
0.969
D/E ratiox
0.829
0.910
0.801
0.773
0.778
0.825
0.835
0.771
0.731
0.702
1.327
0.771
0.790
65
31.63
Enterprise valueRp B
24.82
23.75
27.09
27.15
30.26
32.72
36.85
36.30
35.49
35.89
40.12
3.47%
3.54%
37
16.09
LT debtRp B
29.67
31.38
33.90
33.40
30.55
30.36
27.17
28.62
25.71
23.23
25.33
(5.33%)
(3.56%)
67
Cost of revenue
8.23%
1.04×
Operating expenses
7.57%
0.98×
Property and equipment
19.98%
Goodwill & intangibles
16.81%
Spread over hurdle
(6.70%)