5.117
RevenueRp B
4.002
4.252
4.496
4.819
5.053
5.382
5.729
6.088
6.671
5.512
5.987
6.72%
6.63%
17
9.43
Revenue growth%
17.74
18.45
16.88
17.52
19.76
19.01
17.42
16.58
16.56
14.05
3.04
17.42
17.63
69
22.39
Gross margin%
9.61
12.40
12.21
9.41
8.44
8.04
10.55
11.35
8.48
21.94
11.48
8.48
9.80
39
11.55
Operating margin%
28.56
30.43
33.02
32.50
30.96
28.22
30.67
32.62
32.79
19.80
6.03
30.96
30.81
8
11.93
Net margin%
4.30
1.82
0.40
0.40
2.88
5.05
6.44
8.46
8.97
8.66
25.87
6.44
3.59
35
14.49
P/E ratio (avg)x
35.13
36.17
33.20
36.31
38.94
42.02
43.78
46.64
50.41
23.59
20.42
43.78
37.62
53
24.80
EV/EBITx
25.17
24.89
21.51
20.19
17.87
18.15
18.86
17.42
16.55
12.80
19.95
17.87
19.52
27
15.06
FCF yield (avg)%
8.76
9.05
10.35
9.67
9.68
10.95
8.93
11.30
11.87
16.52
26.57
10.95
9.67
77
2.62
FCF margin%
5.80
4.70
5.75
4.57
7.29
7.67
8.25
7.51
7.96
11.55
18.00
7.67
7.40
36
1.022
FCF / Net incomex
1.211
1.045
1.048
0.929
0.849
0.853
0.842
0.899
0.811
1.139
0.649
0.849
0.914
69
6.20
ROIC%
36.41
34.81
37.53
34.99
36.83
38.89
39.95
37.69
35.57
17.52
17.39
37.69
36.62
64
27.57
Return on equity%
8.29
8.53
10.97
8.17
9.83
7.28
5.39
4.59
4.07
10.73
17.31
5.39
7.73
63
12.33
Return on assets%
9.43
10.15
8.92
7.81
6.25
8.27
10.73
8.32
7.54
20.78
14.52
8.27
8.29
31
4.63
EPSRp
2.18
2.29
2.57
2.53
2.43
2.46
2.30
2.40
2.37
4.82
5.27
(1.28%)
(1.08%)
—
22.36
EPS growth%
35.59
37.29
36.33
34.13
36.47
38.67
38.92
38.76
37.47
26.61
11.95
38.67
36.88
85
4.91
Bookvalue per shRp
2.62
2.62
2.99
3.05
2.76
2.82
2.55
2.66
2.43
3.97
4.04
(4.43%)
(0.08%)
—
4.79
FCF per shareRp
2.79
3.12
3.52
3.67
3.57
4.17
4.27
4.58
5.48
1.63
3.14
8.32%
8.75%
—
3.94
Dividend per shRp
3.76
4.39
5.08
5.14
5.24
5.18
5.35
5.60
5.76
2.05
3.48
2.30%
5.07%
—
14.74
Div yield (avg)%
9.40
7.79
8.48
5.83
4.58
5.94
6.07
6.37
4.09
25.40
10.32
5.94
6.22
52
10.79
Payout ratio%
20.78
17.87
20.51
23.22
24.31
27.15
24.83
25.27
23.10
11.42
4.81
24.83
23.16
69
1.987
Shares (diluted)B
2.943
3.068
3.472
3.423
3.373
3.798
4.144
4.740
4.541
2.029
1.957
5.81%
4.48%
60
20.68
Buyback yield%
22.96
25.02
25.02
24.24
26.71
28.16
27.80
28.84
29.54
24.60
29.80
28.16
26.07
66
1.229
D/E ratiox
2.180
2.315
2.350
2.247
2.296
2.604
2.415
2.518
2.334
1.059
0.177
2.415
2.325
84
5.307
Enterprise valueRp B
1.317
1.171
1.260
1.207
1.225
1.141
1.214
1.287
1.131
5.436
4.999
(1.29%)
(2.03%)
36
4.708
LT debtRp B
3.520
3.581
3.145
3.185
3.002
2.624
2.476
2.543
2.555
0.466
2.791
(4.31%)
(3.05%)
34
Cost of revenue
7.04%
1.04×
Operating expenses
6.52%
0.99×
Goodwill & intangibles
18.22%
Spread over hurdle
31.11%