38.24
RevenueRp B
118.9
125.1
131.9
141.1
149.7
155.2
160.6
166.2
173.3
179.9
39.41
3.74%
4.80%
53
28.67
Revenue growth%
8.37
10.83
8.23
6.42
6.39
4.40
6.65
3.72
4.36
3.29
19.54
4.36
6.40
12
8.97
Gross margin%
16.61
14.15
15.99
17.84
18.87
20.42
19.02
16.51
16.32
13.80
17.50
16.51
16.56
21
28.79
Operating margin%
16.93
13.99
16.85
19.29
21.20
19.82
17.24
17.07
16.39
17.43
6.55
17.24
17.16
35
22.17
Net margin%
24.87
24.26
26.56
26.74
26.29
29.22
27.45
26.38
27.76
29.74
29.14
27.76
26.65
42
26.48
P/E ratio (avg)x
19.55
18.41
17.87
17.62
19.19
20.79
21.51
21.23
20.65
19.37
15.36
20.79
19.46
44
28.92
EV/EBITx
46.88
44.30
42.62
40.36
37.50
38.38
38.81
43.77
43.16
42.34
7.019
42.34
42.48
88
13.47
FCF yield (avg)%
15.17
15.79
14.81
13.69
13.43
10.84
8.07
9.91
11.34
10.23
19.48
10.23
12.39
20
16.75
FCF margin%
11.40
14.21
11.79
12.68
10.25
11.06
11.62
12.30
12.51
12.22
2.30
12.22
12.00
26
0.781
FCF / Net incomex
0.152
0.183
0.203
0.238
0.272
0.266
0.305
0.352
0.403
0.440
0.931
0.352
0.269
90
3.29
ROIC%
24.16
26.05
28.68
31.55
34.03
35.42
38.24
39.90
39.67
41.77
19.47
39.67
34.72
43
13.04
Return on equity%
10.99
8.68
8.59
6.85
8.01
7.33
7.42
10.05
7.08
9.32
8.30
7.42
8.30
80
3.56
Return on assets%
19.36
22.04
23.03
20.43
19.90
19.90
20.20
21.60
24.13
23.71
7.79
21.60
21.02
33
4.69
EPSRp
1.91
1.98
2.15
2.19
2.24
2.17
2.28
2.14
2.31
2.21
5.24
(0.27%)
0.97%
—
14.78
EPS growth%
6.46
5.16
3.82
4.67
6.02
6.34
3.42
2.98
4.43
3.19
15.01
3.42
4.55
23
2.53
Bookvalue per shRp
3.73
3.95
4.15
3.98
3.47
3.42
3.49
3.47
3.03
2.66
2.56
(5.16%)
(4.45%)
—
4.94
FCF per shareRp
4.43
4.24
4.41
4.39
4.91
4.68
4.53
5.04
5.86
5.95
2.33
3.91%
3.58%
—
1.04
Dividend per shRp
3.95
3.96
4.08
4.80
4.62
5.43
6.03
6.32
7.42
7.74
3.14
10.87%
8.09%
—
16.67
Div yield (avg)%
22.65
20.05
17.71
15.30
16.07
16.09
16.97
14.73
14.99
15.51
2.69
15.51
16.08
34
19.59
Payout ratio%
16.24
15.12
12.73
13.30
10.61
13.44
12.76
12.70
15.65
14.27
22.84
13.44
13.37
56
24.86
Shares (diluted)B
33.63
38.20
39.35
43.45
48.18
56.31
56.05
66.38
67.93
70.45
24.82
7.89%
8.89%
10
24.29
Buyback yield%
7.02
6.13
5.62
2.81
0.40
0.40
0.40
2.97
1.59
2.87
5.19
1.59
2.84
45
0.380
D/E ratiox
0.641
0.625
0.541
0.545
0.590
0.607
0.583
0.558
0.567
0.567
1.152
0.567
0.575
90
25.75
Enterprise valueRp B
52.99
57.18
57.07
54.41
57.35
50.31
55.52
49.61
43.48
45.26
46.24
(4.62%)
(0.66%)
78
20.22
LT debtRp B
67.37
67.48
62.93
63.80
65.52
59.59
59.13
62.29
64.09
55.29
129.3
(3.34%)
(1.88%)
36
Cost of revenue
4.64%
0.98×
Operating expenses
4.91%
1.01×
Spread over hurdle
58.75%