29.06
RevenueRp B
12.29
13.22
14.56
15.88
16.94
18.55
19.74
21.51
23.53
25.74
30.82
8.72%
8.64%
80
20.07
Revenue growth%
31.94
32.12
31.41
29.83
30.70
31.75
33.00
35.93
37.76
37.05
4.81
35.93
32.03
6
13.35
Gross margin%
6.72
7.82
7.28
6.35
8.94
10.48
9.40
10.97
13.56
11.49
23.15
10.97
9.17
16
12.75
Operating margin%
23.76
26.47
27.00
28.82
28.79
31.78
32.76
34.06
33.85
36.58
19.80
33.85
30.30
61
2.55
Net margin%
27.86
26.63
23.71
24.32
23.82
22.41
23.81
23.83
25.28
24.90
10.28
23.83
24.07
76
32.62
P/E ratio (avg)x
33.79
33.28
32.07
35.25
37.51
40.76
37.64
33.45
30.24
32.77
22.97
33.45
33.62
43
12.95
EV/EBITx
15.96
16.04
16.21
17.57
16.59
17.20
16.29
14.39
15.09
15.94
18.59
15.94
16.12
95
28.81
FCF yield (avg)%
4.06
2.04
1.14
0.40
1.61
0.41
0.40
0.63
3.53
5.41
14.07
0.63
1.37
91
17.38
FCF margin%
25.51
27.58
26.10
27.29
28.99
28.79
29.74
28.66
29.21
31.99
2.64
29.21
28.72
52
1.082
FCF / Net incomex
1.407
1.229
1.174
1.033
1.048
0.926
0.884
0.969
0.840
0.861
0.881
0.884
1.001
77
13.50
ROIC%
25.42
26.30
27.22
27.75
28.55
30.46
30.81
31.30
32.90
30.41
5.71
30.81
29.48
72
7.22
Return on equity%
10.04
9.56
11.24
13.31
12.98
15.59
15.28
16.57
16.41
18.72
27.90
16.41
14.30
48
8.46
Return on assets%
16.53
18.89
16.01
14.07
16.00
14.11
13.88
11.44
10.67
10.78
18.60
11.44
14.09
38
1.98
EPSRp
3.89
4.03
3.98
3.96
3.65
3.32
3.66
3.43
3.27
3.06
2.10
(3.48%)
(2.77%)
—
18.11
EPS growth%
15.02
16.77
15.57
14.30
15.87
15.01
14.20
16.76
19.06
17.36
28.25
16.76
15.72
78
3.35
Bookvalue per shRp
4.32
4.42
4.05
3.51
3.86
3.86
4.19
4.19
4.26
4.38
1.73
2.52%
0.22%
—
4.54
FCF per shareRp
3.61
3.55
3.67
3.55
3.14
2.74
2.78
2.57
2.81
2.84
1.15
(1.99%)
(2.76%)
—
3.40
Dividend per shRp
5.08
5.44
5.79
6.16
6.21
6.37
6.43
6.49
7.13
7.18
3.55
2.95%
3.88%
—
22.50
Div yield (avg)%
23.77
23.77
25.24
26.60
26.77
27.86
29.15
28.50
26.06
24.96
20.25
27.86
26.33
8
5.83
Payout ratio%
11.78
11.68
9.96
7.93
10.77
9.26
10.24
10.79
13.68
13.43
19.31
10.79
10.78
48
3.974
Shares (diluted)B
8.041
8.170
8.421
8.350
9.975
11.45
12.35
14.26
13.66
13.59
3.892
6.38%
6.89%
44
16.15
Buyback yield%
12.98
10.33
8.88
9.89
9.66
10.87
11.70
10.95
8.00
6.92
5.68
10.87
10.11
8
0.971
D/E ratiox
1.892
1.856
1.797
1.909
1.901
2.176
2.194
2.623
3.087
3.034
1.671
2.623
2.043
87
17.45
Enterprise valueRp B
9.592
9.924
10.13
10.29
9.845
8.533
8.190
7.524
6.536
6.238
33.85
(8.72%)
(4.51%)
18
27.68
LT debtRp B
34.67
39.94
38.61
42.69
44.71
43.32
42.57
41.26
47.06
44.37
31.18
(0.15%)
3.04%
87
Cost of revenue
7.99%
0.94×
Operating expenses
9.03%
1.04×
Goodwill & intangibles
19.51%
Cash and investments
17.50%
Spread over hurdle
17.32%