3.434
RevenueRp B
7.995
8.688
9.377
10.00
10.70
11.59
12.10
12.77
13.79
14.47
3.770
6.21%
6.99%
53
22.66
Revenue growth%
5.49
3.98
3.43
0.60
3.11
3.14
5.14
3.39
4.79
6.49
5.13
4.79
3.70
93
25.33
Gross margin%
29.55
30.12
32.35
31.21
28.27
31.05
30.71
28.26
27.14
25.68
19.33
28.26
29.84
23
8.32
Operating margin%
8.47
7.98
6.86
8.52
9.84
11.36
14.15
15.34
13.49
12.57
5.70
13.49
10.60
30
12.82
Net margin%
13.19
14.41
15.73
15.08
16.52
15.60
13.62
12.45
12.82
10.18
6.35
12.82
14.01
16
20.03
P/E ratio (avg)x
13.59
15.88
16.65
19.12
20.80
21.59
22.07
21.27
22.31
22.41
29.67
22.07
21.04
89
34.68
EV/EBITx
30.89
29.26
31.71
33.78
32.90
29.43
30.72
29.30
32.63
30.26
32.87
30.26
30.80
31
22.91
FCF yield (avg)%
13.59
14.50
15.68
17.45
18.40
19.26
17.47
20.21
19.36
17.90
28.92
19.26
17.68
36
26.05
FCF margin%
29.79
30.46
30.07
32.33
32.07
34.56
35.17
35.40
34.69
36.49
29.36
35.17
33.45
26
1.477
FCF / Net incomex
1.830
1.873
2.054
2.193
2.030
2.065
2.373
2.656
2.728
3.037
0.552
2.656
2.129
94
26.14
ROIC%
29.24
28.80
28.34
29.18
27.09
27.98
28.57
29.03
30.40
32.95
16.61
29.03
28.92
74
21.90
Return on equity%
22.84
20.46
21.87
23.26
25.23
24.93
25.72
23.72
24.76
25.31
12.82
24.93
24.24
34
6.97
Return on assets%
23.50
22.83
23.90
26.36
27.79
26.17
23.56
21.82
20.15
17.40
9.12
21.82
23.53
62
6.17
EPSRp
14.58
15.43
14.94
14.70
15.87
15.35
15.82
16.63
16.03
16.17
6.50
0.37%
1.67%
—
6.03
EPS growth%
26.87
25.24
22.77
25.02
23.77
21.65
20.30
22.69
21.54
20.47
7.93
21.54
22.73
66
10.67
Bookvalue per shRp
5.72
5.36
5.59
5.87
5.32
4.97
4.39
4.58
3.98
3.80
5.18
(6.50%)
(4.95%)
—
10.61
FCF per shareRp
4.23
3.75
3.19
3.46
3.39
3.26
3.10
2.97
2.94
2.62
2.32
(5.06%)
(5.66%)
—
8.88
Dividend per shRp
10.88
12.24
13.43
13.12
12.53
14.06
15.94
18.88
18.67
19.22
8.93
8.94%
7.43%
—
15.78
Div yield (avg)%
16.36
17.10
19.53
18.99
18.83
20.16
20.88
19.27
16.85
17.95
8.71
19.27
18.91
93
21.94
Payout ratio%
25.84
26.75
25.94
26.31
24.26
26.70
26.02
28.34
30.98
32.70
18.57
28.34
26.51
17
1.297
Shares (diluted)B
1.594
1.712
1.945
2.263
2.675
2.670
2.971
3.033
3.160
3.588
1.322
6.04%
8.64%
52
25.52
Buyback yield%
25.89
27.36
26.14
24.12
22.65
24.40
21.77
21.14
23.80
23.50
4.23
23.50
23.96
33
0.733
D/E ratiox
1.629
1.523
1.676
1.545
1.585
1.450
1.347
1.347
1.325
1.473
0.818
1.347
1.498
29
10.83
Enterprise valueRp B
9.696
10.45
9.929
11.00
10.51
10.93
10.71
11.45
10.29
10.94
1.840
0.81%
0.61%
41
11.88
LT debtRp B
5.521
5.232
5.057
5.306
5.443
5.895
5.927
5.040
4.788
4.668
13.73
(3.03%)
(2.79%)
85
Cost of revenue
6.99%
1.00×
Operating expenses
6.10%
0.92×
Cash and investments
16.38%
Spread over hurdle
15.64%