33.92
RevenueRp B
23.44
25.81
28.21
30.35
32.30
35.15
38.75
42.76
46.80
51.55
37.08
9.80%
9.05%
91
6.63
Revenue growth%
4.55
2.13
0.40
0.72
1.44
4.42
1.75
2.37
2.41
4.49
25.69
2.41
2.25
35
6.22
Gross margin%
10.43
11.39
12.50
14.94
13.62
15.69
17.01
15.94
14.37
12.22
28.61
15.69
14.00
12
15.00
Operating margin%
4.23
2.14
0.40
0.40
3.30
2.23
3.23
2.00
4.41
3.02
2.45
3.02
2.62
40
23.67
Net margin%
18.13
20.14
22.62
20.51
18.19
18.58
15.79
15.04
12.48
14.44
17.05
15.04
18.16
27
25.71
P/E ratio (avg)x
30.00
28.41
25.81
26.83
27.25
24.90
23.94
21.88
22.59
24.45
11.08
23.94
25.36
39
8.408
EV/EBITx
40.43
39.22
42.39
44.53
47.99
45.17
48.75
45.62
52.38
48.93
35.06
48.75
45.40
50
2.24
FCF yield (avg)%
7.92
8.33
6.26
8.63
7.37
7.16
9.78
9.86
9.27
7.60
24.07
9.27
8.12
93
15.06
FCF margin%
20.90
21.90
20.53
20.06
20.61
18.32
19.82
18.83
18.11
17.95
19.56
18.32
19.94
76
1.210
FCF / Net incomex
0.275
0.298
0.287
0.328
0.318
0.295
0.284
0.265
0.263
0.255
1.047
0.265
0.285
35
25.07
ROIC%
16.55
13.58
15.97
17.67
19.37
16.74
18.88
16.71
17.37
20.01
21.41
17.37
17.06
38
26.79
Return on equity%
12.10
9.88
7.25
9.24
8.67
6.62
7.52
5.85
4.26
3.49
3.28
5.85
7.39
17
27.07
Return on assets%
11.66
10.79
8.23
7.65
6.20
5.32
7.58
7.52
4.86
6.95
4.08
6.95
7.55
88
3.57
EPSRp
3.80
3.88
3.84
4.23
4.71
5.37
5.06
5.07
5.43
5.09
3.96
1.56%
3.28%
—
25.79
EPS growth%
21.91
24.86
24.70
23.10
24.63
26.51
25.20
27.99
28.31
27.73
29.88
27.73
25.03
18
4.41
Bookvalue per shRp
4.64
5.26
5.47
5.79
6.19
6.58
6.97
7.33
7.26
7.65
3.43
4.34%
4.69%
—
1.51
FCF per shareRp
2.53
2.56
2.35
2.08
2.01
2.10
2.03
2.02
2.05
1.82
3.51
(1.94%)
(2.92%)
—
2.05
Dividend per shRp
1.74
1.91
1.97
2.10
2.26
2.56
2.75
3.06
3.02
3.25
4.45
7.50%
6.55%
—
5.88
Div yield (avg)%
11.90
13.48
11.62
11.02
9.89
9.71
11.35
11.75
12.74
13.94
24.88
11.75
11.69
37
16.57
Payout ratio%
23.21
25.27
26.73
27.64
27.64
26.78
25.80
28.54
27.71
26.24
28.10
26.78
26.76
11
4.967
Shares (diluted)B
5.873
5.351
5.339
4.793
4.945
4.700
4.370
4.347
4.014
3.709
4.894
(5.59%)
(3.90%)
37
27.36
Buyback yield%
32.81
30.59
32.63
31.50
34.13
34.79
37.22
38.06
39.47
38.30
17.00
38.06
34.46
23
0.418
D/E ratiox
0.519
0.538
0.502
0.544
0.592
0.642
0.631
0.604
0.596
0.514
1.584
0.604
0.568
26
6.120
Enterprise valueRp B
6.714
6.079
6.551
6.767
6.264
6.129
5.541
6.100
5.458
5.653
53.19
(2.03%)
(0.93%)
84
26.65
LT debtRp B
5.397
5.344
5.209
5.839
6.209
6.088
6.304
6.528
7.015
6.642
8.792
1.36%
3.39%
67
Cost of revenue
9.15%
1.01×
Operating expenses
9.43%
1.04×
Spread over hurdle
(0.02%)