45.01
RevenueRp B
27.88
29.68
30.51
31.94
33.59
35.68
37.39
39.54
41.55
42.30
47.50
4.72%
4.62%
47
24.34
Revenue growth%
32.65
32.84
30.50
30.70
30.18
30.55
31.80
32.94
31.16
31.57
6.92
31.57
31.36
67
10.45
Gross margin%
8.31
5.33
5.48
3.65
6.57
5.55
6.63
4.42
5.26
2.81
15.86
5.26
5.40
20
12.33
Operating margin%
17.82
20.36
21.07
20.64
23.19
20.89
18.93
20.63
23.62
22.41
5.57
20.89
20.77
89
9.87
Net margin%
19.15
19.31
17.51
17.78
19.87
18.66
21.63
22.29
20.28
18.66
20.89
20.28
19.23
50
6.489
P/E ratio (avg)x
27.90
31.56
35.41
33.90
37.79
36.89
34.46
34.23
33.59
34.54
8.787
34.46
34.34
60
16.47
EV/EBITx
23.07
23.55
26.53
26.89
28.97
34.15
33.31
34.22
33.34
36.57
26.01
34.15
31.14
41
4.87
FCF yield (avg)%
9.17
11.44
11.16
11.64
13.64
15.38
15.57
16.96
14.68
16.31
25.43
15.57
14.16
49
29.68
FCF margin%
21.74
19.82
20.43
17.82
19.57
19.05
18.03
19.41
20.63
22.32
11.05
19.41
19.70
64
1.363
FCF / Net incomex
1.025
1.059
1.104
1.085
1.143
1.222
1.329
1.308
1.220
1.110
1.480
1.222
1.126
46
5.12
ROIC%
25.55
28.54
29.04
31.81
32.86
31.13
30.60
27.85
28.15
27.55
23.99
28.15
28.79
89
16.65
Return on equity%
6.87
6.78
8.65
8.47
10.40
8.69
8.29
8.68
6.11
5.11
2.82
8.29
8.38
85
18.44
Return on assets%
18.63
16.85
17.11
17.54
18.41
20.47
19.42
19.66
21.52
20.71
10.42
20.47
19.02
21
3.53
EPSRp
1.09
0.99
1.13
1.05
1.06
1.06
1.11
1.20
1.18
1.23
3.63
3.07%
1.27%
—
13.14
EPS growth%
12.74
10.23
7.65
9.85
10.39
12.81
14.16
13.58
14.49
15.23
11.44
14.16
12.77
20
5.40
Bookvalue per shRp
7.39
8.40
9.11
9.28
9.13
8.51
8.76
8.82
9.71
10.05
2.77
1.93%
4.29%
—
5.54
FCF per shareRp
1.43
1.55
1.37
1.24
1.11
1.19
1.33
1.38
1.27
1.36
4.74
4.04%
0.27%
—
2.61
Dividend per shRp
9.52
10.44
12.22
12.75
12.99
15.05
17.77
21.05
21.94
22.27
5.17
11.38%
9.31%
—
17.74
Div yield (avg)%
29.22
27.43
26.23
27.73
28.08
26.24
26.35
27.84
30.35
30.27
6.69
27.84
27.79
75
23.50
Payout ratio%
11.18
8.87
8.12
10.02
8.09
10.82
11.04
11.58
12.16
13.43
22.68
11.58
10.93
80
3.859
Shares (diluted)B
3.769
3.798
4.081
4.088
3.746
3.368
3.630
3.363
3.147
3.273
3.982
(2.66%)
(2.03%)
31
17.08
Buyback yield%
5.83
3.06
2.69
2.89
1.11
2.21
4.95
2.23
4.32
2.44
11.53
2.44
2.79
46
0.419
D/E ratiox
1.010
1.163
1.119
1.185
1.213
1.137
1.304
1.344
1.330
1.436
0.301
1.330
1.199
94
29.69
Enterprise valueRp B
13.35
14.56
16.41
17.47
16.97
17.90
17.60
18.99
21.33
23.54
9.218
6.77%
7.26%
40
29.67
LT debtRp B
21.19
21.08
23.73
24.80
27.29
26.19
25.32
23.75
26.00
29.96
14.59
1.88%
3.60%
77
Cost of revenue
4.63%
1.00×
Operating expenses
4.45%
0.98×
Goodwill & intangibles
16.95%
Property and equipment
16.67%
Spread over hurdle
(12.28%)