20.98
RevenueRp B
12.30
13.10
14.52
15.46
16.51
17.89
19.14
20.73
22.58
24.68
22.79
8.37%
8.11%
74
5.63
Revenue growth%
11.60
11.93
14.53
13.12
11.29
10.07
12.05
9.73
11.16
13.06
6.78
11.16
11.77
77
8.16
Gross margin%
12.95
15.03
13.86
16.17
15.01
17.04
19.97
19.94
18.00
20.62
14.33
19.94
16.60
89
14.90
Operating margin%
26.27
26.12
26.24
25.63
23.24
24.67
22.25
20.62
20.45
19.64
10.49
20.62
23.96
81
19.36
Net margin%
9.85
12.67
12.27
14.55
12.87
10.46
8.52
10.97
10.70
7.91
10.36
10.46
10.83
36
30.11
P/E ratio (avg)x
15.22
17.44
19.15
19.56
21.23
21.77
23.23
26.82
28.84
33.85
33.46
26.82
21.50
54
32.02
EV/EBITx
22.44
22.62
23.18
23.95
22.69
24.64
22.77
20.02
21.43
22.37
33.05
22.37
22.65
50
13.70
FCF yield (avg)%
21.65
22.20
20.41
23.06
20.49
19.69
18.98
19.37
19.08
21.27
25.20
19.37
20.45
21
2.09
FCF margin%
15.60
15.41
13.43
12.39
14.24
11.45
14.03
16.20
18.83
18.05
11.34
16.20
14.83
37
1.676
FCF / Net incomex
0.579
0.494
0.463
0.433
0.372
0.328
0.351
0.299
0.309
0.295
0.695
0.309
0.362
30
22.50
ROIC%
10.96
11.24
10.73
10.07
10.96
13.69
15.19
15.47
13.12
13.65
29.93
13.69
12.18
27
11.09
Return on equity%
8.68
10.64
9.96
11.54
9.02
8.01
5.46
3.26
5.83
6.23
24.48
5.83
8.35
62
20.29
Return on assets%
13.64
15.19
12.83
11.97
12.74
15.03
17.77
19.11
19.45
21.88
9.74
19.11
15.11
40
27.14
EPSRp
30.67
33.39
37.50
40.81
37.22
39.24
39.95
37.85
41.42
46.12
27.73
4.38%
3.52%
—
20.31
EPS growth%
17.01
15.74
16.57
17.60
15.96
16.55
16.23
15.55
17.96
16.30
3.92
16.30
16.43
60
16.74
Bookvalue per shRp
43.90
44.22
51.92
57.94
65.53
64.49
70.42
78.37
91.86
98.69
14.97
8.54%
10.20%
—
18.63
FCF per shareRp
6.85
7.60
8.50
9.29
9.41
10.43
9.73
9.60
9.15
8.36
37.07
(2.36%)
3.16%
—
24.38
Dividend per shRp
37.49
40.25
42.91
41.86
39.70
35.89
38.43
41.09
42.31
38.37
15.31
(0.68%)
0.65%
—
16.45
Div yield (avg)%
27.03
27.64
28.84
30.94
31.86
34.69
34.90
34.04
33.74
31.39
24.62
34.04
31.62
92
24.62
Payout ratio%
3.91
6.53
5.28
3.39
5.01
6.16
6.08
6.37
8.12
10.80
9.26
6.37
6.12
41
0.863
Shares (diluted)B
1.318
1.459
1.644
1.702
1.805
1.778
2.035
2.315
2.371
2.760
0.835
8.87%
8.13%
23
4.17
Buyback yield%
7.58
9.56
8.70
9.16
9.40
7.65
10.61
9.92
9.91
7.99
26.34
9.91
9.28
93
1.694
D/E ratiox
2.148
2.048
1.924
1.865
1.839
1.952
2.191
2.200
2.282
2.200
1.681
2.200
2.098
36
27.50
Enterprise valueRp B
18.51
18.03
18.44
18.48
19.68
18.57
21.43
23.22
25.74
29.10
29.15
8.14%
5.73%
60
19.48
LT debtRp B
22.96
26.78
25.65
24.80
23.45
26.42
27.10
26.29
28.42
28.50
5.454
3.97%
3.06%
65
Cost of revenue
8.27%
1.01×
Operating expenses
8.48%
1.04×
Goodwill & intangibles
16.90%
Cash and investments
16.25%
Spread over hurdle
(1.21%)