4.974
RevenueRp B
13.22
14.15
15.17
16.00
16.57
17.95
18.89
20.34
21.11
22.13
5.482
5.95%
5.72%
38
26.81
Revenue growth%
4.28
7.06
6.45
5.64
8.04
9.59
8.70
9.47
11.10
11.99
5.48
9.59
8.37
38
27.14
Gross margin%
3.61
1.63
0.48
0.40
1.03
0.68
1.07
3.90
3.10
1.88
22.51
1.88
1.35
93
13.44
Operating margin%
16.42
17.48
18.68
18.85
16.83
17.31
17.84
16.04
14.36
15.48
3.10
16.04
17.07
40
4.76
Net margin%
7.93
6.01
7.88
4.91
6.61
4.95
3.30
5.35
6.08
7.20
8.48
5.35
6.05
95
10.38
P/E ratio (avg)x
33.42
35.31
37.75
44.20
47.02
54.56
51.53
50.46
53.08
49.68
19.78
51.53
48.35
85
30.34
EV/EBITx
27.09
29.75
30.63
28.95
27.15
27.94
25.82
24.04
23.70
23.46
18.73
24.04
27.12
79
25.12
FCF yield (avg)%
17.98
15.07
13.12
14.08
12.50
9.76
8.16
6.18
5.31
4.34
14.46
6.18
11.13
11
9.65
FCF margin%
11.59
13.16
10.35
10.12
9.74
6.91
8.79
10.64
10.45
10.74
29.88
10.45
10.40
10
1.457
FCF / Net incomex
0.545
0.618
0.675
0.717
0.735
0.737
0.691
0.651
0.633
0.608
0.413
0.651
0.663
80
4.27
ROIC%
26.33
23.39
25.12
27.39
29.78
29.06
27.66
30.05
27.60
28.31
18.31
28.31
27.63
40
15.67
Return on equity%
22.36
21.02
20.41
19.40
16.67
16.98
16.42
14.40
15.68
13.88
3.26
15.68
16.83
86
17.05
Return on assets%
10.06
12.66
13.03
13.14
14.31
15.14
15.81
15.18
14.63
16.90
7.95
15.18
14.47
26
1.51
EPSRp
1.35
1.53
1.64
1.90
1.93
1.89
1.99
2.10
1.98
1.90
1.62
(0.36%)
3.24%
—
27.19
EPS growth%
30.95
32.64
30.90
28.26
27.33
28.99
27.75
25.72
28.50
29.16
2.30
28.50
28.75
7
1.12
Bookvalue per shRp
1.61
1.58
1.65
1.67
1.66
1.46
1.54
1.54
1.56
1.62
2.37
(0.47%)
(1.24%)
—
0.63
FCF per shareRp
2.03
1.93
2.11
2.07
2.05
2.24
2.18
2.40
2.53
2.66
1.90
5.37%
4.07%
—
1.89
Dividend per shRp
0.46
0.41
0.40
0.39
0.36
0.36
0.32
0.33
0.35
0.38
2.03
0.96%
(1.51%)
—
6.65
Div yield (avg)%
8.98
9.09
7.42
7.00
6.59
4.00
4.12
1.56
4.21
3.44
15.46
4.00
5.40
81
5.99
Payout ratio%
15.51
16.99
15.82
18.42
20.60
19.29
18.40
18.17
20.93
20.45
20.00
19.29
18.41
47
4.800
Shares (diluted)B
5.211
6.242
7.311
8.442
8.318
8.436
9.930
11.22
11.45
12.53
4.908
8.55%
10.16%
91
18.70
Buyback yield%
24.50
21.98
22.03
23.32
21.11
23.18
22.43
20.65
21.50
23.86
25.61
22.43
22.23
75
1.650
D/E ratiox
1.472
1.438
1.271
1.172
1.015
1.065
0.987
0.928
0.995
0.977
0.437
0.987
1.040
21
11.48
Enterprise valueRp B
22.24
24.35
26.39
27.92
29.68
35.03
39.37
47.49
48.78
51.76
9.379
11.76%
8.56%
37
15.51
LT debtRp B
14.20
14.81
14.07
16.43
18.13
19.34
21.10
21.44
24.89
24.64
5.491
6.32%
5.98%
23
Cost of revenue
5.39%
0.97×
Operating expenses
6.40%
1.07×
Goodwill & intangibles
16.45%
Spread over hurdle
(4.72%)