39.64
RevenueRp B
57.22
61.42
63.95
68.48
73.27
78.22
83.27
86.95
89.59
95.16
41.36
5.37%
5.58%
60
6.80
Revenue growth%
5.38
2.79
1.82
1.95
1.77
4.02
5.32
8.08
10.34
12.22
25.00
8.08
4.67
12
6.94
Gross margin%
26.24
28.52
26.34
25.28
25.39
27.23
24.69
24.36
24.51
27.26
4.15
24.69
25.81
80
3.10
Operating margin%
1.99
4.02
5.10
6.44
8.84
6.43
5.20
7.14
8.06
7.66
3.00
7.14
6.43
21
16.29
Net margin%
24.95
23.52
21.47
20.33
17.37
14.94
15.19
12.71
14.75
12.32
16.01
14.75
16.28
23
33.29
P/E ratio (avg)x
11.90
12.64
12.99
11.95
10.19
10.06
10.13
8.572
8.564
8.328
28.24
8.572
10.16
32
20.67
EV/EBITx
17.28
17.12
18.24
21.35
22.87
26.34
26.95
32.12
37.20
41.46
15.49
32.12
24.60
21
12.31
FCF yield (avg)%
29.78
29.77
32.59
31.95
29.21
30.22
31.27
33.00
33.84
36.80
19.80
33.00
31.61
38
24.30
FCF margin%
2.24
0.40
0.40
0.98
0.40
3.15
0.66
3.61
1.69
0.40
4.09
1.69
0.82
42
1.216
FCF / Net incomex
0.917
0.884
0.816
0.730
0.779
0.777
0.806
0.793
0.761
0.654
1.406
0.777
0.786
8
10.31
ROIC%
11.26
13.81
13.09
11.06
13.77
15.44
14.64
16.21
13.95
14.97
20.55
14.97
13.88
48
14.39
Return on equity%
26.61
28.10
30.20
28.39
30.88
33.75
33.10
35.15
36.33
36.01
5.94
35.15
31.99
20
4.88
Return on assets%
11.05
13.33
14.12
12.36
14.99
15.97
16.98
18.92
21.25
20.54
15.79
18.92
15.48
34
5.93
EPSRp
6.61
6.88
6.14
5.90
6.04
6.22
5.69
6.14
5.53
5.86
6.09
(0.62%)
(0.82%)
—
27.83
EPS growth%
8.79
8.78
11.29
10.21
9.09
9.10
11.37
13.48
12.97
11.77
19.14
11.77
10.75
80
7.70
Bookvalue per shRp
10.16
9.03
8.00
8.93
9.17
9.61
9.76
8.91
8.54
9.14
2.97
(0.07%)
(0.65%)
—
4.86
FCF per shareRp
7.30
6.88
6.30
6.75
7.33
7.79
7.15
6.92
6.57
7.20
6.63
(0.33%)
0.95%
—
6.63
Dividend per shRp
8.26
7.60
8.25
7.55
8.04
7.73
7.47
7.65
7.26
7.21
9.42
(2.14%)
(2.21%)
—
24.11
Div yield (avg)%
4.98
5.25
5.55
2.91
2.41
4.07
4.28
2.50
3.62
3.96
2.45
3.96
4.02
38
6.78
Payout ratio%
30.40
31.08
33.52
30.85
29.91
28.42
29.84
29.13
30.66
29.36
10.04
29.36
30.15
65
4.436
Shares (diluted)B
3.605
3.747
3.931
3.937
4.208
4.039
4.497
4.884
4.998
4.988
4.451
3.46%
2.29%
34
21.51
Buyback yield%
24.96
26.77
27.67
29.16
29.71
28.44
30.93
31.99
31.81
29.51
13.31
30.93
29.34
23
1.518
D/E ratiox
1.726
1.882
2.132
2.468
2.893
2.780
2.877
2.949
3.241
3.736
0.496
2.949
2.829
80
76.54
Enterprise valueRp B
91.02
95.08
93.29
83.86
87.95
93.21
101.4
95.49
100.2
104.1
96.27
3.43%
1.54%
79
67.61
LT debtRp B
105.0
105.2
119.7
116.0
125.4
121.7
134.7
137.9
150.9
166.6
49.54
5.84%
5.45%
22
Cost of revenue
5.66%
1.01×
Operating expenses
5.26%
0.97×
Cash and investments
19.05%
Goodwill & intangibles
15.68%
Spread over hurdle
(3.62%)