64.89
RevenueRp B
108.4
111.3
111.6
113.0
116.7
118.1
118.9
121.3
123.0
122.7
70.29
1.01%
1.20%
36
10.76
Revenue growth%
1.46
4.01
5.67
8.08
9.13
11.63
14.30
17.10
19.08
18.65
22.07
17.10
10.38
25
12.49
Gross margin%
9.99
12.62
11.74
10.65
13.30
14.56
14.25
16.64
18.34
16.88
7.73
16.64
13.77
34
4.71
Operating margin%
9.24
9.97
7.60
6.50
8.20
10.99
9.48
11.25
11.78
11.37
28.80
11.25
9.72
12
17.01
Net margin%
29.82
27.86
26.01
24.18
25.46
27.75
29.51
26.52
24.20
26.05
8.05
26.52
26.29
34
12.81
P/E ratio (avg)x
31.66
29.33
28.83
26.96
28.47
26.32
25.17
24.05
22.58
21.94
28.98
24.05
26.64
16
21.03
EV/EBITx
12.71
12.45
14.38
16.18
17.54
18.12
20.46
19.20
19.99
18.65
31.74
19.20
17.83
84
11.18
FCF yield (avg)%
29.91
32.67
31.93
31.03
31.39
28.90
30.28
30.52
32.77
31.18
17.72
30.52
31.10
20
18.55
FCF margin%
16.94
17.28
15.27
16.80
18.45
16.38
16.42
17.56
17.24
18.44
13.40
17.24
17.09
19
0.513
FCF / Net incomex
1.494
1.588
1.529
1.494
1.593
1.769
1.838
1.842
1.860
1.909
0.820
1.842
1.681
89
10.98
ROIC%
8.54
5.82
5.90
8.01
10.79
8.19
10.22
12.35
14.10
15.09
25.35
12.35
9.38
69
12.26
Return on equity%
12.28
10.45
12.87
15.24
17.34
19.88
21.96
24.43
21.66
21.10
19.61
21.66
18.61
50
14.87
Return on assets%
9.91
12.64
11.46
11.62
13.39
13.00
12.15
13.58
15.82
14.37
7.36
13.58
12.82
25
7.27
EPSRp
6.53
7.19
8.03
8.17
7.57
6.87
6.84
7.28
7.25
7.06
8.04
(1.40%)
1.93%
—
15.23
EPS growth%
13.88
15.74
16.82
17.28
16.36
17.31
18.63
16.27
16.15
15.96
21.15
16.27
16.32
35
5.60
Bookvalue per shRp
8.15
8.75
10.04
9.77
9.61
9.38
8.83
9.63
9.95
9.43
9.51
(0.39%)
2.99%
—
11.30
FCF per shareRp
10.34
11.21
10.94
10.91
10.46
9.97
9.67
8.51
9.08
8.32
9.17
(4.48%)
(1.23%)
—
3.94
Dividend per shRp
7.12
7.86
7.73
7.97
9.09
9.26
9.01
9.17
9.18
10.23
12.93
2.39%
3.48%
—
15.22
Div yield (avg)%
26.27
28.84
31.08
30.61
33.33
34.69
35.79
35.80
37.63
38.13
25.34
35.80
34.01
11
24.52
Payout ratio%
20.85
23.24
24.57
22.20
24.31
25.46
24.79
27.59
25.79
25.56
9.18
25.56
24.68
57
3.013
Shares (diluted)B
2.783
2.781
2.736
3.001
3.018
3.386
3.406
3.437
3.994
4.602
3.067
8.80%
6.32%
66
19.78
Buyback yield%
22.65
25.04
24.23
26.72
27.69
26.33
23.57
21.38
23.09
25.00
22.17
23.57
24.62
55
1.263
D/E ratiox
1.342
1.309
1.316
1.369
1.503
1.621
1.903
1.958
2.173
2.123
1.485
1.958
1.562
19
82.15
Enterprise valueRp B
16.06
16.64
18.04
18.21
19.59
19.90
18.26
18.98
17.79
16.89
44.89
(2.92%)
1.01%
73
65.18
LT debtRp B
50.14
50.62
58.29
56.46
56.90
60.08
58.18
55.74
62.08
59.43
14.61
0.87%
1.98%
57
Cost of revenue
0.95%
0.98×
Operating expenses
1.31%
1.01×
Spread over hurdle
(3.70%)