4.327
RevenueRp B
67.53
70.78
74.82
79.30
84.50
89.85
92.61
97.59
104.6
110.6
4.640
5.54%
5.67%
78
17.76
Revenue growth%
22.34
20.34
17.94
15.95
13.33
13.87
14.98
15.12
18.00
16.96
26.43
15.12
16.45
73
23.76
Gross margin%
16.39
18.61
18.38
16.98
16.97
18.95
19.16
20.70
23.01
22.80
29.40
20.70
18.78
25
7.50
Operating margin%
24.42
25.69
25.98
23.34
23.58
23.01
24.29
23.03
24.09
23.30
7.81
23.30
23.83
78
5.36
Net margin%
8.14
10.34
9.88
9.35
8.06
5.57
7.90
10.74
8.47
7.50
5.59
7.90
8.31
63
28.68
P/E ratio (avg)x
36.64
40.89
39.11
41.31
48.62
55.94
63.34
72.82
70.44
70.96
12.41
70.44
52.28
36
32.11
EV/EBITx
44.05
40.96
45.07
48.55
55.79
55.49
56.29
55.78
63.20
68.58
15.68
56.29
55.63
57
15.80
FCF yield (avg)%
28.46
28.12
30.44
30.76
27.85
28.36
26.11
26.60
29.03
28.66
18.66
28.36
28.41
73
2.54
FCF margin%
30.40
29.09
26.25
28.55
25.64
25.17
24.96
22.81
22.07
21.05
7.26
22.81
25.40
18
1.171
FCF / Net incomex
0.406
0.428
0.423
0.458
0.522
0.499
0.543
0.525
0.512
0.529
1.551
0.525
0.505
15
17.95
ROIC%
29.35
26.81
24.59
23.29
22.69
23.00
25.16
23.03
21.82
23.31
21.71
23.03
23.30
14
4.95
Return on equity%
7.91
10.41
9.59
10.29
7.96
8.34
8.74
10.80
10.72
13.04
5.53
10.72
9.94
78
15.76
Return on assets%
13.60
13.88
14.72
13.88
13.86
13.82
11.17
10.39
7.86
6.05
14.25
10.39
13.71
84
2.44
EPSRp
2.90
3.32
3.19
3.11
3.35
3.24
3.45
4.04
4.27
4.78
2.61
7.37%
6.22%
—
29.03
EPS growth%
7.00
8.24
5.96
3.36
1.26
1.45
3.09
5.55
2.83
2.18
6.16
2.83
3.23
88
0.63
Bookvalue per shRp
0.30
0.27
0.26
0.22
0.23
0.21
0.19
0.17
0.16
0.15
1.25
(7.81%)
(7.94%)
—
2.91
FCF per shareRp
3.00
3.16
3.19
3.50
3.58
4.00
3.94
4.59
4.46
4.89
0.51
6.44%
6.26%
—
1.44
Dividend per shRp
0.99
1.04
1.05
1.18
1.15
1.08
1.08
1.00
0.96
0.99
2.50
(3.05%)
0.30%
—
22.55
Div yield (avg)%
15.38
12.54
12.53
9.92
7.12
7.40
9.88
11.63
10.13
10.93
8.21
10.13
10.53
7
16.88
Payout ratio%
4.89
7.76
9.87
9.20
10.76
7.90
5.43
6.49
6.10
7.13
22.97
6.49
7.44
39
9.532
Shares (diluted)B
8.596
8.617
9.162
8.426
8.869
8.497
8.327
7.570
7.844
7.228
9.827
(4.01%)
(2.23%)
81
13.71
Buyback yield%
12.46
13.36
12.30
13.26
12.67
14.15
15.91
14.85
13.76
13.10
23.96
14.15
13.31
27
1.578
D/E ratiox
1.294
1.222
1.386
1.402
1.297
1.279
1.261
1.346
1.513
1.577
1.506
1.346
1.321
72
83.26
Enterprise valueRp B
131.2
126.2
143.1
161.8
187.6
219.2
257.2
275.4
285.7
285.0
66.71
8.73%
7.74%
90
59.02
LT debtRp B
32.52
33.22
33.45
40.28
39.68
39.54
42.80
47.85
49.02
55.64
21.90
6.99%
6.87%
24
Cost of revenue
5.27%
0.96×
Operating expenses
6.35%
1.07×
Goodwill & intangibles
21.89%