10.68
RevenueRp B
17.14
17.03
16.75
16.45
16.54
16.35
16.49
16.34
16.05
16.25
11.35
(0.34%)
(0.65%)
42
3.71
Revenue growth%
4.60
7.01
4.70
2.56
1.26
0.40
2.29
2.79
3.76
5.77
19.60
2.79
3.27
51
11.55
Gross margin%
25.56
28.00
27.91
28.31
25.55
26.95
26.02
27.81
28.90
27.86
19.72
27.81
27.83
26
12.53
Operating margin%
14.12
13.90
11.73
14.49
14.13
13.93
13.76
12.82
12.04
9.85
4.82
12.82
13.83
27
2.02
Net margin%
13.95
12.29
13.91
13.90
12.54
13.86
15.92
16.05
17.58
19.55
15.12
16.05
13.93
16
19.16
P/E ratio (avg)x
22.23
22.66
19.89
19.38
16.75
15.30
14.04
13.82
11.92
12.81
13.88
13.82
16.02
67
30.39
EV/EBITx
26.33
28.36
28.90
33.72
39.47
40.02
47.63
56.49
58.38
62.38
20.30
56.49
39.74
87
29.09
FCF yield (avg)%
17.05
18.80
16.70
15.86
18.85
20.00
17.99
19.87
17.45
15.53
10.58
17.99
17.72
61
17.24
FCF margin%
8.61
9.53
9.47
8.88
7.57
7.73
8.88
8.42
7.66
5.49
17.25
7.73
8.51
11
1.232
FCF / Net incomex
0.230
0.217
0.219
0.225
0.260
0.257
0.291
0.308
0.347
0.389
0.135
0.308
0.259
6
9.74
ROIC%
12.50
13.79
11.64
10.74
12.14
9.74
10.05
7.18
6.87
6.97
20.83
7.18
10.40
8
6.00
Return on equity%
25.92
27.31
27.65
25.42
24.55
27.37
27.59
26.66
26.33
25.35
22.24
26.66
26.49
80
19.44
Return on assets%
14.80
14.47
12.77
15.21
14.68
12.93
15.78
18.28
21.21
19.86
23.64
18.28
15.01
29
0.48
EPSRp
1.17
1.28
1.41
1.34
1.37
1.34
1.41
1.46
1.27
1.31
0.53
(0.80%)
0.97%
—
3.88
EPS growth%
23.67
24.84
25.14
27.18
25.45
23.54
22.27
24.42
24.20
21.59
19.02
23.54
24.31
28
1.37
Bookvalue per shRp
0.40
0.45
0.51
0.59
0.65
0.66
0.66
0.66
0.65
0.64
1.62
(0.15%)
5.02%
—
0.92
FCF per shareRp
0.86
0.91
0.91
1.09
1.11
1.08
1.14
1.34
1.59
1.78
0.54
10.01%
9.29%
—
1.62
Dividend per shRp
0.61
0.65
0.67
0.67
0.67
0.70
0.79
0.80
0.82
0.87
0.76
5.26%
3.78%
—
18.19
Div yield (avg)%
21.64
24.36
25.32
26.71
25.70
23.41
23.54
25.24
22.57
19.80
28.76
23.41
23.95
57
10.17
Payout ratio%
24.25
21.32
21.30
20.57
22.98
25.46
23.55
23.12
24.73
24.36
7.40
24.36
23.34
63
5.146
Shares (diluted)B
3.914
3.634
3.296
3.552
3.348
2.969
3.233
3.055
2.856
2.643
5.390
(4.62%)
(4.08%)
19
13.05
Buyback yield%
23.00
20.15
19.08
21.84
20.28
21.93
23.37
24.95
23.16
21.88
21.44
23.16
21.91
72
1.515
D/E ratiox
2.170
2.309
2.312
2.279
2.606
2.592
2.517
2.409
2.572
2.671
1.628
2.572
2.463
27
6.979
Enterprise valueRp B
10.10
10.11
11.03
11.47
11.89
12.05
11.46
11.08
10.72
9.309
13.04
(4.78%)
(0.75%)
24
3.334
LT debtRp B
19.81
19.35
19.63
18.94
20.36
21.08
20.47
20.47
20.56
22.58
15.75
2.09%
2.49%
86
Cost of revenue
(0.38%)
1.03×
Operating expenses
(1.36%)
0.93×
Goodwill & intangibles
16.48%
Spread over hurdle
(1.51%)