64.09
RevenueRp B
44.55
48.60
52.73
57.62
62.18
67.20
71.28
76.34
80.89
86.46
70.92
6.82%
7.63%
6
13.60
Revenue growth%
8.99
7.28
4.30
6.21
5.51
2.65
1.35
3.34
0.97
0.40
4.18
1.35
3.82
12
7.95
Gross margin%
22.83
22.23
20.24
22.53
21.80
21.29
23.74
26.07
28.36
27.89
22.10
26.07
22.68
30
15.47
Operating margin%
23.97
23.86
26.14
27.02
28.45
29.83
31.29
32.92
31.73
30.25
17.29
31.29
29.14
37
9.76
Net margin%
27.40
27.22
27.43
30.12
30.90
30.59
28.52
31.26
31.98
30.97
2.66
30.97
30.35
39
8.897
P/E ratio (avg)x
26.04
22.91
22.57
23.37
24.11
25.67
26.76
28.73
30.80
30.92
19.37
28.73
25.86
94
33.70
EV/EBITx
46.07
49.53
52.06
57.50
59.51
60.19
67.35
67.67
64.60
68.60
21.78
67.35
59.85
38
11.54
FCF yield (avg)%
10.55
10.64
10.95
12.64
15.37
12.66
14.37
15.49
14.33
16.23
6.18
14.37
13.50
41
6.69
FCF margin%
21.23
19.41
20.30
20.03
20.25
18.53
17.46
18.49
16.53
15.19
25.96
17.46
18.97
72
0.829
FCF / Net incomex
1.635
1.594
1.827
2.131
2.113
2.051
2.353
2.703
2.823
3.070
1.415
2.703
2.122
40
20.48
ROIC%
7.88
5.07
2.98
2.14
0.77
0.63
2.65
0.59
0.40
2.24
18.82
0.63
2.19
82
2.03
Return on equity%
10.81
12.84
10.26
10.06
8.02
11.01
11.44
9.60
8.69
9.88
26.27
9.88
10.16
29
26.19
Return on assets%
13.18
12.03
12.60
15.13
13.74
16.35
17.91
19.45
17.03
20.03
17.89
17.91
15.74
62
5.04
EPSRp
3.76
3.82
4.01
4.28
4.58
4.16
3.85
3.37
3.45
3.40
5.56
(5.79%)
(0.36%)
—
26.67
EPS growth%
11.74
11.53
12.33
13.09
13.16
13.04
11.99
12.04
10.02
10.29
7.86
11.99
12.02
66
2.94
Bookvalue per shRp
4.17
3.97
3.84
3.74
3.22
3.00
2.92
3.14
3.34
3.51
4.89
1.74%
(1.94%)
—
1.41
FCF per shareRp
5.06
4.82
4.70
4.38
4.60
5.11
5.40
5.67
5.49
5.70
4.70
4.39%
1.52%
—
3.81
Dividend per shRp
2.65
2.90
3.12
3.47
3.97
4.00
3.99
4.44
5.03
5.84
4.10
8.01%
8.90%
—
10.85
Div yield (avg)%
15.84
15.54
16.38
18.35
15.44
14.50
15.45
15.40
16.05
14.63
22.19
15.40
15.49
95
22.05
Payout ratio%
4.77
3.06
4.07
6.62
8.13
9.04
10.73
12.69
13.66
10.66
13.07
10.73
8.59
19
16.46
Shares (diluted)B
19.12
21.48
21.98
25.04
23.98
28.19
32.95
34.84
33.74
36.37
16.05
8.69%
6.90%
14
5.47
Buyback yield%
10.50
9.38
6.64
5.51
7.32
6.91
6.87
3.92
3.28
3.99
12.71
3.99
6.75
52
0.510
D/E ratiox
1.104
0.981
0.860
0.859
0.817
0.709
0.682
0.620
0.558
0.523
1.280
0.620
0.763
24
52.64
Enterprise valueRp B
40.88
39.25
38.92
41.45
46.55
46.63
51.31
47.12
53.24
54.92
46.41
3.37%
3.25%
12
76.16
LT debtRp B
16.98
16.11
18.69
18.62
21.75
22.90
24.65
28.15
29.32
33.71
59.06
9.17%
6.50%
31
Cost of revenue
7.84%
1.02×
Operating expenses
7.10%
0.95×
Goodwill & intangibles
15.64%
Spread over hurdle
(1.53%)