13.63
RevenueRp B
68.00
72.29
74.15
77.87
79.36
84.10
89.03
91.24
95.33
97.84
14.51
4.28%
4.18%
56
7.75
Revenue growth%
26.26
24.16
22.64
23.64
21.87
20.44
19.89
18.04
18.07
17.26
27.98
18.07
21.15
64
26.76
Gross margin%
12.43
14.00
12.93
10.65
12.02
13.00
10.25
8.17
7.04
8.78
13.95
8.78
11.34
77
3.09
Operating margin%
5.10
6.36
3.87
6.29
7.64
6.66
5.02
3.31
0.40
2.78
19.35
3.31
5.06
57
16.99
Net margin%
6.34
7.75
8.77
6.16
6.88
5.14
3.82
5.41
5.93
8.70
9.79
5.41
6.25
46
25.74
P/E ratio (avg)x
10.63
11.13
10.97
12.00
11.59
10.94
10.25
10.13
11.64
11.81
37.14
10.94
11.05
26
19.56
EV/EBITx
53.40
48.88
45.14
46.23
46.42
48.37
43.57
47.87
52.25
51.96
17.59
48.37
48.12
50
12.04
FCF yield (avg)%
6.55
6.25
9.03
9.43
9.44
7.60
5.30
5.73
6.66
4.33
5.06
5.73
6.61
22
15.38
FCF margin%
18.18
18.47
18.10
19.20
19.70
21.68
22.11
21.44
22.01
22.62
21.06
22.01
20.57
30
1.450
FCF / Net incomex
0.786
0.788
0.700
0.668
0.598
0.521
0.509
0.443
0.427
0.459
1.434
0.459
0.559
69
26.79
ROIC%
23.60
25.82
28.28
28.26
25.59
27.38
30.01
30.80
31.20
32.36
9.61
30.80
28.27
90
24.55
Return on equity%
25.02
22.25
21.80
19.81
20.26
23.17
24.74
26.91
26.16
26.73
12.80
26.16
23.96
31
26.85
Return on assets%
17.49
15.87
17.48
15.20
17.70
17.94
17.00
16.87
15.00
14.82
19.78
16.87
16.94
29
12.85
EPSRp
29.89
32.32
35.54
33.79
36.71
38.25
37.20
36.84
42.34
42.30
13.90
2.88%
3.82%
—
29.75
EPS growth%
24.04
25.10
26.40
27.08
30.06
31.04
31.04
33.07
33.69
33.68
24.49
33.07
30.55
74
29.04
Bookvalue per shRp
21.25
21.64
19.50
21.34
21.60
21.35
20.84
22.79
22.92
24.58
10.80
2.62%
0.77%
—
23.73
FCF per shareRp
37.04
37.29
37.94
41.92
46.56
43.05
46.13
45.00
40.84
38.77
22.04
(3.60%)
1.27%
—
18.18
Dividend per shRp
29.28
28.72
26.06
26.73
25.70
25.01
23.03
21.57
19.50
19.92
22.91
(4.96%)
(3.21%)
—
9.50
Div yield (avg)%
18.83
19.03
20.49
23.16
22.89
24.91
25.93
23.01
25.81
26.84
17.71
25.81
23.09
55
14.62
Payout ratio%
23.77
23.03
24.20
22.41
23.02
21.41
20.13
20.80
23.07
21.32
10.06
21.32
22.72
64
1.210
Shares (diluted)B
1.596
1.682
1.898
2.148
2.128
2.162
2.284
2.662
2.623
2.544
1.205
3.63%
6.21%
68
9.80
Buyback yield%
8.15
5.66
5.00
7.31
6.49
8.16
10.44
10.67
11.09
11.73
23.85
10.67
8.16
85
0.659
D/E ratiox
1.378
1.537
1.612
1.778
1.958
2.141
2.509
2.407
2.669
3.042
0.446
2.509
2.050
54
10.28
Enterprise valueRp B
6.161
6.490
6.995
7.895
7.542
7.261
8.439
8.205
8.992
9.806
3.421
5.39%
5.72%
69
43.19
LT debtRp B
49.01
53.16
50.70
54.05
61.89
68.85
76.81
83.99
89.80
103.1
39.67
10.74%
8.95%
89
Cost of revenue
3.89%
0.97×
Operating expenses
4.24%
1.01×
Goodwill & intangibles
14.89%
Return on capital
109.41%
Spread over hurdle
96.97%