26.66
RevenueRp B
27.58
29.38
31.40
33.52
34.86
36.18
37.63
40.29
42.91
44.52
28.73
5.01%
5.37%
10
23.78
Revenue growth%
9.01
8.59
10.89
12.05
12.43
11.40
13.87
11.02
8.54
10.36
12.22
11.02
10.96
21
16.80
Gross margin%
9.55
8.15
8.99
7.42
6.09
6.85
4.73
6.93
8.43
6.26
28.51
6.85
7.18
31
17.43
Operating margin%
21.56
18.70
19.02
20.18
19.88
17.48
18.23
18.55
16.13
18.63
27.94
18.23
18.67
6
5.72
Net margin%
10.03
10.52
10.36
12.23
12.55
11.46
13.12
15.10
16.98
14.98
17.26
14.98
12.39
8
17.94
P/E ratio (avg)x
20.17
22.07
19.86
18.11
19.50
19.41
18.21
16.64
15.91
14.19
14.88
16.64
18.81
16
22.57
EV/EBITx
48.26
54.70
62.86
70.01
77.71
93.49
107.0
114.5
115.4
128.1
32.37
114.5
85.60
90
22.34
FCF yield (avg)%
18.09
16.65
19.50
18.54
20.43
22.47
20.69
23.09
23.74
21.75
28.75
22.47
20.56
73
11.23
FCF margin%
21.87
20.80
19.34
19.69
18.25
18.29
20.32
20.88
18.85
17.45
14.41
18.85
19.52
91
0.784
FCF / Net incomex
2.454
2.569
2.442
2.443
2.581
2.634
2.556
2.914
3.333
3.589
1.492
2.914
2.575
31
10.50
ROIC%
7.59
9.01
6.87
8.07
5.33
2.75
1.98
3.80
6.65
5.32
21.81
3.80
5.99
50
9.65
Return on equity%
22.53
22.93
20.18
20.10
21.09
18.16
15.17
17.44
17.64
17.99
29.83
17.64
19.13
51
12.86
Return on assets%
11.29
9.31
11.80
13.06
13.63
13.12
11.95
13.11
11.60
11.25
20.56
11.95
11.87
11
11.31
EPSRp
2.92
3.25
3.58
3.31
3.39
3.38
3.51
3.72
4.08
4.32
12.13
4.94%
2.90%
—
6.12
EPS growth%
14.49
13.37
12.80
12.20
10.94
13.17
10.79
10.81
10.29
8.52
2.04
10.79
11.57
21
2.92
Bookvalue per shRp
12.03
11.88
13.20
13.33
14.89
16.62
18.54
21.35
23.85
26.87
18.14
12.54%
9.94%
—
4.72
FCF per shareRp
5.92
6.00
6.98
8.00
8.00
8.96
9.80
10.71
10.41
11.39
16.46
7.33%
7.50%
—
16.91
Dividend per shRp
9.04
8.46
8.81
8.35
9.39
10.94
12.77
12.36
12.26
12.51
7.99
5.89%
2.87%
—
11.91
Div yield (avg)%
6.59
6.96
6.45
6.01
6.28
6.91
6.51
4.45
4.95
6.50
26.47
6.50
6.48
80
4.54
Payout ratio%
16.73
17.66
14.99
16.87
19.63
17.62
18.29
20.96
22.29
20.25
4.20
20.25
17.98
39
1.499
Shares (diluted)B
1.201
1.202
1.224
1.176
1.093
1.053
1.148
1.165
1.112
1.235
1.469
2.47%
0.35%
35
29.99
Buyback yield%
35.11
33.48
32.71
33.14
33.72
32.62
34.48
32.53
34.19
35.06
19.55
34.19
33.60
18
1.585
D/E ratiox
1.276
1.302
1.207
1.098
1.171
1.216
1.246
1.133
1.072
1.171
1.395
1.171
1.189
69
9.870
Enterprise valueRp B
1.943
2.009
1.863
2.011
1.909
1.690
1.712
1.796
1.638
1.737
24.03
(1.87%)
(1.63%)
34
8.173
LT debtRp B
28.34
27.87
25.23
23.89
22.61
24.17
22.15
21.80
24.47
27.61
8.572
4.08%
(0.58%)
49
Cost of revenue
5.30%
0.99×
Operating expenses
5.89%
1.05×
Goodwill & intangibles
16.42%
Spread over hurdle
44.18%