1.000
RevenueRp B
17.22
17.76
18.37
18.55
18.69
19.19
19.26
19.74
19.73
20.01
1.026
1.38%
1.38%
62
25.56
Revenue growth%
16.38
17.24
19.58
18.76
18.17
16.76
13.78
15.71
18.06
15.55
17.03
15.71
17.00
47
28.23
Gross margin%
13.00
15.78
14.60
16.54
16.78
16.72
18.07
19.76
19.13
17.43
28.22
18.07
16.75
16
20.55
Operating margin%
24.98
25.39
27.50
26.04
23.89
25.69
24.87
22.77
20.34
19.02
21.68
22.77
24.93
17
19.27
Net margin%
23.46
21.80
22.72
20.92
23.27
25.02
25.28
23.76
24.80
23.63
28.45
24.80
23.55
58
6.695
P/E ratio (avg)x
25.15
24.69
24.45
25.30
26.03
26.71
30.54
35.45
41.19
46.31
28.76
35.45
26.37
61
8.130
EV/EBITx
13.41
15.10
14.06
14.40
16.74
16.73
16.38
17.37
18.00
20.78
36.54
17.37
16.55
32
7.93
FCF yield (avg)%
13.43
15.50
14.31
14.63
13.06
15.44
16.62
14.99
12.27
13.59
18.37
14.99
14.47
86
20.16
FCF margin%
31.54
34.51
33.62
34.27
33.81
31.22
29.39
29.69
31.82
34.01
16.54
31.22
32.72
13
1.154
FCF / Net incomex
0.537
0.530
0.551
0.630
0.742
0.771
0.748
0.863
1.031
0.992
1.225
0.863
0.745
47
5.66
ROIC%
24.78
27.26
26.56
29.17
26.48
26.63
27.32
25.43
23.77
23.93
2.72
25.43
26.52
46
18.87
Return on equity%
26.41
23.95
23.40
22.64
22.76
21.83
20.87
23.47
21.80
23.19
15.34
21.83
22.97
87
24.51
Return on assets%
16.07
16.64
17.76
16.87
19.21
20.50
20.48
19.45
22.20
19.45
19.53
20.48
19.33
39
4.83
EPSRp
9.01
8.62
8.80
9.47
9.55
10.45
10.04
10.20
9.26
8.53
5.12
(2.24%)
(0.58%)
—
5.00
EPS growth%
19.29
16.79
14.50
17.44
18.90
16.40
18.71
19.79
17.40
15.55
14.18
17.40
17.42
51
3.66
Bookvalue per shRp
10.59
10.96
11.22
12.49
13.76
15.15
16.15
15.86
16.30
16.20
6.20
3.32%
5.31%
—
2.32
FCF per shareRp
12.51
13.51
13.45
13.39
14.41
14.63
15.50
17.17
19.57
21.38
9.31
8.21%
7.13%
—
5.01
Dividend per shRp
6.90
7.06
7.33
7.08
7.41
7.58
7.60
8.07
7.97
7.55
7.39
0.38%
1.13%
—
6.57
Div yield (avg)%
10.29
8.82
7.29
6.01
7.93
7.20
7.25
5.96
4.80
6.45
10.88
6.45
7.22
52
9.39
Payout ratio%
15.25
17.55
19.15
18.25
18.06
19.00
19.34
19.87
19.50
20.17
27.39
19.50
19.08
47
1.409
Shares (diluted)B
2.340
2.749
3.304
3.770
3.815
4.160
4.569
5.269
5.440
6.262
1.434
10.42%
10.15%
38
22.58
Buyback yield%
27.39
27.70
27.37
27.38
28.96
26.38
26.41
27.49
26.28
26.34
8.83
26.38
27.38
55
1.102
D/E ratiox
1.648
1.592
1.423
1.222
1.053
1.082
1.048
0.984
1.029
0.930
1.695
1.029
1.067
47
16.97
Enterprise valueRp B
2.342
2.120
1.956
2.197
2.215
2.000
2.180
1.971
2.009
2.288
11.10
0.65%
(0.34%)
12
2.159
LT debtRp B
10.45
10.11
11.09
10.62
9.857
10.46
11.59
10.50
10.67
12.00
8.233
4.01%
1.65%
92
Cost of revenue
1.38%
1.00×
Operating expenses
1.39%
1.00×
Goodwill & intangibles
16.63%
Spread over hurdle
(5.43%)