15.50
RevenueRp B
12.62
13.18
13.79
14.22
14.80
15.29
16.06
16.92
18.10
18.87
16.28
4.98%
4.53%
30
18.96
Revenue growth%
18.38
17.44
17.53
17.30
15.71
16.34
15.39
13.98
16.95
19.00
29.54
16.34
17.12
38
29.47
Gross margin%
9.92
7.90
5.09
4.46
2.06
4.09
3.87
4.02
4.37
3.39
22.98
4.02
4.23
89
26.12
Operating margin%
26.94
25.88
26.82
25.59
27.60
28.41
30.39
30.85
32.83
33.18
5.12
30.85
28.00
86
19.06
Net margin%
14.77
15.63
16.80
14.60
16.27
13.45
12.32
10.62
12.54
10.92
19.54
12.32
14.02
70
10.99
P/E ratio (avg)x
25.40
25.83
26.51
27.11
24.88
26.68
26.63
23.64
25.57
25.93
10.73
25.93
25.88
35
36.01
EV/EBITx
16.80
17.02
18.71
21.31
22.47
20.69
19.11
20.47
19.69
18.08
18.96
19.69
19.40
62
5.81
FCF yield (avg)%
19.08
19.28
17.99
18.77
16.57
16.91
15.73
14.90
13.91
11.71
11.71
14.90
16.74
78
17.43
FCF margin%
8.62
8.40
9.14
6.65
6.88
9.65
6.99
5.63
7.91
9.54
20.70
7.91
8.16
65
1.132
FCF / Net incomex
1.539
1.530
1.496
1.625
1.451
1.495
1.453
1.380
1.301
1.205
0.993
1.380
1.474
41
24.71
ROIC%
9.89
7.83
8.27
8.40
7.30
6.05
3.14
0.74
2.97
5.23
4.42
3.14
6.67
87
24.35
Return on equity%
23.51
25.54
26.96
28.72
30.84
33.82
33.10
35.53
33.10
33.39
23.64
33.39
31.97
17
3.35
Return on assets%
29.27
27.40
28.18
26.45
27.49
29.40
26.40
26.41
25.52
26.17
20.42
26.40
26.92
71
1.70
EPSRp
2.10
2.05
2.22
2.35
2.39
2.18
1.99
1.91
1.79
1.81
1.80
(5.49%)
(1.10%)
—
16.15
EPS growth%
15.80
17.07
17.99
15.50
14.76
15.42
12.48
9.94
11.52
13.63
20.48
12.48
15.09
72
0.52
Bookvalue per shRp
0.92
0.86
0.80
0.83
0.72
0.68
0.73
0.63
0.63
0.60
2.32
(3.61%)
(4.36%)
—
2.17
FCF per shareRp
0.75
0.74
0.71
0.66
0.70
0.63
0.57
0.57
0.62
0.57
2.24
(4.02%)
(3.36%)
—
0.44
Dividend per shRp
2.32
2.48
2.80
2.91
2.85
3.34
3.30
3.68
3.91
3.93
1.76
6.66%
5.71%
—
13.35
Div yield (avg)%
20.48
20.83
22.53
23.24
25.01
22.79
20.18
18.12
17.66
17.28
10.69
18.12
20.66
71
4.86
Payout ratio%
25.40
26.49
26.72
28.05
25.67
23.23
24.82
26.21
27.57
25.11
21.38
25.11
25.94
77
5.669
Shares (diluted)B
6.522
6.163
6.181
6.186
6.129
6.340
6.881
7.432
7.645
8.186
5.723
5.96%
2.56%
62
13.54
Buyback yield%
14.62
14.35
14.59
15.30
15.61
17.00
18.86
21.63
21.50
19.54
7.83
19.54
16.30
31
1.481
D/E ratiox
1.252
1.286
1.419
1.472
1.421
1.462
1.509
1.504
1.548
1.524
0.654
1.509
1.467
47
14.19
Enterprise valueRp B
2.729
2.520
2.806
2.750
3.047
3.156
3.038
3.178
3.057
2.769
14.00
(1.90%)
0.74%
9
8.968
LT debtRp B
21.64
21.03
20.24
18.65
20.23
21.60
23.40
22.63
23.15
21.22
10.31
0.96%
0.32%
71
Cost of revenue
4.65%
1.01×
Operating expenses
4.62%
1.01×
Cash and investments
14.30%
Spread over hurdle
(8.75%)