47.74
RevenueRp B
59.89
65.03
71.10
76.34
80.54
85.73
93.06
101.4
109.5
118.2
48.83
7.98%
7.51%
23
28.12
Revenue growth%
26.92
24.85
25.15
22.99
20.79
20.95
19.95
18.38
19.72
18.39
26.18
19.72
20.87
16
26.30
Gross margin%
26.32
25.82
27.20
26.08
27.55
27.44
27.43
29.59
31.85
33.16
18.58
29.59
27.43
88
22.89
Operating margin%
7.65
6.54
9.37
11.45
10.25
7.39
8.94
9.62
7.99
5.35
27.53
7.99
8.46
39
20.04
Net margin%
12.46
13.10
10.22
11.20
9.44
8.21
9.70
12.25
11.99
9.65
3.96
9.70
10.71
77
14.09
P/E ratio (avg)x
35.12
37.96
37.71
38.28
36.47
35.86
35.05
35.29
33.91
38.82
16.21
35.29
36.16
90
12.95
EV/EBITx
26.57
30.28
28.47
27.29
27.08
27.13
27.79
29.31
29.11
31.84
32.86
29.11
28.13
72
16.75
FCF yield (avg)%
16.23
18.95
21.46
24.35
23.00
23.70
25.74
24.59
23.05
24.77
14.06
24.59
23.37
57
20.90
FCF margin%
35.17
36.55
38.40
38.96
39.42
42.34
42.89
41.15
38.83
41.34
9.72
41.34
39.19
41
0.264
FCF / Net incomex
1.014
0.956
1.079
1.266
1.487
1.597
1.556
1.822
1.783
1.999
0.176
1.783
1.521
75
26.77
ROIC%
15.53
15.13
14.01
15.66
18.40
20.94
18.39
19.77
18.24
18.63
12.98
18.63
18.31
61
11.84
Return on equity%
18.77
18.93
19.05
18.10
20.54
21.78
19.11
16.79
14.17
16.40
8.54
16.79
18.85
27
23.36
Return on assets%
7.14
5.46
2.61
3.80
2.07
0.40
0.40
0.40
0.40
0.40
16.47
0.40
1.24
37
14.94
EPSRp
20.32
19.46
21.91
25.59
27.33
31.26
31.33
29.93
28.24
30.76
16.67
2.39%
5.40%
—
22.41
EPS growth%
1.08
1.17
3.55
2.85
1.76
3.75
4.98
4.62
2.65
1.95
5.52
3.75
2.75
34
14.59
Bookvalue per shRp
14.26
15.78
14.57
13.42
12.45
14.08
14.79
15.33
15.88
15.93
4.55
5.05%
0.59%
—
21.74
FCF per shareRp
55.67
58.86
65.78
66.99
70.59
76.00
86.90
97.63
110.59
123.06
24.39
11.76%
9.44%
—
16.54
Dividend per shRp
22.37
19.88
18.92
20.07
18.12
19.11
17.34
16.13
15.45
15.53
5.94
(3.04%)
(3.35%)
—
27.32
Div yield (avg)%
25.17
22.68
25.67
28.15
29.05
28.86
26.78
28.46
30.37
28.40
15.13
28.46
28.28
81
10.51
Payout ratio%
10.82
11.02
8.31
6.12
3.56
2.90
2.67
3.42
5.70
6.73
29.50
3.42
5.91
24
3.806
Shares (diluted)B
3.317
3.247
3.055
2.858
2.947
2.684
2.929
2.773
2.451
2.222
3.876
(5.50%)
(4.50%)
70
25.12
Buyback yield%
26.99
26.45
26.91
29.73
32.73
32.61
30.08
29.36
30.92
30.52
14.63
30.52
29.91
76
1.058
D/E ratiox
0.637
0.611
0.562
0.624
0.686
0.675
0.705
0.750
0.862
0.896
1.159
0.750
0.680
48
80.98
Enterprise valueRp B
52.71
55.20
52.38
56.87
56.63
57.17
61.87
67.16
71.87
76.92
89.83
6.32%
3.16%
78
17.40
LT debtRp B
28.17
32.55
38.05
37.71
42.89
47.77
46.44
49.00
52.73
57.59
118.3
6.07%
8.54%
85
Cost of revenue
7.95%
1.04×
Operating expenses
6.91%
0.95×
Goodwill & intangibles
19.56%
Cash and investments
15.19%
Property and equipment
14.41%
Spread over hurdle
77.33%