37.35
RevenueRp B
70.12
71.79
74.14
73.91
76.73
79.36
79.34
79.52
80.70
82.22
41.02
1.39%
1.96%
49
7.05
Revenue growth%
15.88
15.76
13.31
11.77
14.13
13.11
13.45
16.04
15.71
14.95
4.22
14.95
14.54
87
26.49
Gross margin%
21.48
19.84
20.54
17.67
16.34
17.25
19.69
21.61
21.88
23.31
21.78
21.61
20.19
24
26.64
Operating margin%
35.86
36.10
34.46
33.30
33.08
31.51
34.46
32.79
34.26
33.98
29.63
33.98
34.12
41
18.26
Net margin%
7.58
7.06
7.02
7.51
7.53
8.56
7.36
9.32
8.58
8.32
3.90
8.56
7.55
23
19.93
P/E ratio (avg)x
33.57
39.08
39.90
41.51
43.63
44.72
45.46
48.44
54.42
54.58
25.42
48.44
44.17
89
27.44
EV/EBITx
9.784
8.470
7.910
8.074
7.221
6.299
5.983
6.491
6.713
6.691
20.48
6.491
6.967
23
14.40
FCF yield (avg)%
33.51
36.49
39.40
36.96
39.75
38.14
39.84
40.52
42.66
40.27
25.68
40.27
39.57
19
22.17
FCF margin%
0.68
3.42
5.04
5.00
5.72
3.35
0.60
0.40
0.40
0.40
25.17
0.40
2.01
61
1.188
FCF / Net incomex
1.044
0.896
0.949
0.986
0.941
0.928
0.923
0.829
0.764
0.660
1.703
0.829
0.926
47
8.71
ROIC%
7.12
5.21
2.35
4.74
6.94
6.87
4.88
5.93
7.79
5.34
21.15
5.93
5.63
7
24.54
Return on equity%
7.43
5.75
3.94
4.54
3.73
2.57
2.79
2.62
3.88
4.19
8.59
2.79
3.91
66
3.05
Return on assets%
14.17
15.60
14.68
14.95
13.93
11.88
10.64
11.12
12.02
14.52
3.51
11.88
14.05
17
1.78
EPSRp
6.07
6.54
6.21
6.16
6.86
7.51
7.94
7.94
8.57
8.18
1.96
3.57%
3.18%
—
22.64
EPS growth%
10.67
11.60
12.17
14.77
17.56
18.80
20.87
22.59
20.18
22.92
29.07
20.87
18.18
86
4.18
Bookvalue per shRp
2.36
2.53
2.22
2.25
2.44
2.62
2.65
2.84
2.87
3.19
5.83
5.56%
4.18%
—
6.18
FCF per shareRp
3.02
2.93
3.00
3.05
3.26
3.54
3.53
3.60
3.63
3.55
2.76
1.71%
2.55%
—
3.99
Dividend per shRp
8.80
8.85
10.46
12.33
12.03
13.85
13.46
13.82
14.49
15.63
5.75
5.39%
6.13%
—
4.53
Div yield (avg)%
7.13
4.67
4.88
3.59
2.65
2.28
3.26
2.21
4.34
6.63
7.62
3.26
3.96
65
19.89
Payout ratio%
21.13
19.67
19.97
18.65
20.81
21.81
24.05
23.37
22.61
24.95
28.92
23.37
21.47
18
7.099
Shares (diluted)B
9.815
10.61
10.96
11.31
10.69
10.94
12.12
11.84
11.61
12.21
7.133
2.68%
2.90%
53
14.84
Buyback yield%
0.53
2.85
3.30
2.50
5.18
7.28
6.53
3.54
3.29
3.87
2.89
3.87
3.42
34
0.441
D/E ratiox
1.064
1.102
1.192
1.324
1.547
1.573
1.564
1.770
1.737
1.686
0.698
1.686
1.556
31
87.20
Enterprise valueRp B
66.31
61.82
55.93
55.92
48.59
43.20
37.53
36.33
37.32
36.92
90.76
(5.35%)
(6.15%)
40
50.04
LT debtRp B
76.57
68.29
63.64
65.10
56.89
52.56
52.47
49.25
49.53
44.56
54.41
(4.77%)
(6.62%)
52
Cost of revenue
1.78%
0.98×
Operating expenses
2.40%
1.04×
Goodwill & intangibles
15.57%
Spread over hurdle
11.03%