99.13
RevenueRp B
82.07
87.54
91.40
94.87
102.8
108.8
112.6
119.5
128.6
134.7
110.3
5.55%
5.79%
29
8.64
Revenue growth%
8.79
11.57
8.87
10.84
12.90
13.14
14.68
14.17
13.25
13.67
7.05
13.67
13.02
36
18.03
Gross margin%
7.21
8.18
11.13
13.40
15.47
15.25
14.14
13.30
10.58
13.16
17.45
13.30
13.23
77
5.42
Operating margin%
24.33
23.17
22.36
21.60
21.55
18.65
16.85
15.19
16.50
15.76
3.06
16.50
20.10
38
7.72
Net margin%
25.59
23.58
24.29
25.45
23.21
21.60
23.74
23.35
25.41
25.13
23.50
23.74
24.01
31
26.30
P/E ratio (avg)x
15.06
14.03
12.55
13.64
12.65
12.78
12.87
14.11
12.56
13.53
16.94
12.87
13.20
21
19.16
EV/EBITx
11.25
12.50
12.06
11.35
12.48
11.87
11.84
12.71
12.07
12.94
37.72
12.07
12.06
14
3.45
FCF yield (avg)%
3.23
5.09
5.62
2.99
4.02
3.33
2.93
3.38
5.10
7.02
3.07
3.38
3.70
17
29.72
FCF margin%
10.21
8.05
5.78
6.12
6.82
7.61
5.28
3.90
5.35
8.14
23.04
5.35
6.47
18
0.224
FCF / Net incomex
1.175
1.129
1.214
1.334
1.483
1.357
1.271
1.294
1.154
1.094
0.997
1.271
1.243
76
13.20
ROIC%
0.40
1.54
0.40
2.62
4.50
3.89
4.21
4.61
7.56
6.91
20.61
4.61
4.05
50
18.52
Return on equity%
14.70
14.41
13.75
11.79
10.70
9.93
10.05
10.24
9.82
10.91
8.71
10.05
10.80
46
10.85
Return on assets%
15.47
17.19
15.53
16.43
14.00
13.63
14.79
16.91
15.12
15.93
25.01
15.12
15.50
49
1.42
EPSRp
4.70
4.33
4.68
4.33
4.76
5.04
5.22
5.08
4.88
5.01
1.49
1.04%
1.21%
—
25.74
EPS growth%
25.74
27.81
29.24
30.97
33.26
30.57
27.82
30.43
30.32
32.29
18.04
30.43
30.37
80
1.84
Bookvalue per shRp
1.58
1.70
1.61
1.87
2.15
2.45
2.72
2.64
2.51
2.78
1.41
5.24%
7.42%
—
1.22
FCF per shareRp
0.56
0.48
0.42
0.45
0.43
0.37
0.40
0.36
0.38
0.35
1.94
(3.58%)
(4.81%)
—
3.98
Dividend per shRp
3.04
2.89
2.67
2.67
2.34
2.16
2.18
2.00
2.01
2.09
3.27
(2.22%)
(3.65%)
—
3.12
Div yield (avg)%
27.24
26.83
26.72
24.39
26.28
27.71
27.91
26.29
24.01
22.69
21.34
26.29
26.50
56
20.45
Payout ratio%
20.03
20.64
18.22
19.34
18.40
18.28
19.22
20.62
22.19
21.15
8.28
20.62
19.69
7
8.778
Shares (diluted)B
17.17
20.08
19.99
21.43
22.26
22.03
21.48
24.28
28.67
29.87
8.759
6.05%
7.00%
77
24.61
Buyback yield%
22.75
25.35
27.34
30.33
29.29
29.65
31.34
33.93
33.92
36.37
9.65
33.92
29.99
69
0.968
D/E ratiox
0.297
0.339
0.355
0.367
0.342
0.368
0.358
0.376
0.404
0.418
0.381
0.376
0.363
8
70.32
Enterprise valueRp B
59.16
65.49
71.76
74.51
70.44
68.93
66.45
73.12
68.47
67.85
86.17
(0.75%)
1.03%
12
43.75
LT debtRp B
46.31
43.91
45.60
40.08
35.72
34.39
31.96
34.06
31.20
32.36
102.1
(1.96%)
(4.72%)
17
Cost of revenue
5.47%
0.97×
Operating expenses
6.14%
1.03×
Property and equipment
20.89%
Spread over hurdle
26.01%