0.365
RevenueRp B
7.253
7.488
7.545
7.896
8.016
8.136
8.279
8.470
8.809
9.133
0.388
2.64%
2.58%
45
27.60
Revenue growth%
9.76
12.29
14.62
14.54
12.10
11.41
9.13
9.04
11.26
11.31
24.42
11.26
11.36
37
19.23
Gross margin%
19.35
19.72
17.77
15.13
14.70
14.63
15.31
16.29
16.60
14.92
13.55
15.31
15.80
7
2.66
Operating margin%
19.76
17.45
19.94
22.11
23.25
23.91
23.77
22.23
21.94
22.80
26.07
22.80
22.17
28
24.01
Net margin%
3.13
0.56
0.40
3.33
2.69
3.94
5.27
8.16
8.55
10.49
23.12
8.16
3.63
60
23.86
P/E ratio (avg)x
19.27
19.61
18.53
18.64
17.60
19.26
20.14
21.57
21.49
24.43
30.08
21.49
19.44
85
13.05
EV/EBITx
20.64
19.78
20.47
22.49
26.44
29.87
31.07
31.86
31.19
30.64
29.55
31.07
28.15
92
9.60
FCF yield (avg)%
14.25
16.91
17.60
20.59
23.17
24.91
27.53
25.01
24.58
21.61
13.89
24.91
22.39
34
23.98
FCF margin%
27.92
28.67
30.82
30.11
31.43
33.02
35.10
34.00
33.91
36.90
16.11
34.00
32.23
24
1.783
FCF / Net incomex
1.108
0.977
1.033
0.939
0.792
0.829
0.840
0.711
0.661
0.579
0.937
0.711
0.834
72
26.47
ROIC%
31.30
29.08
29.65
31.58
31.65
32.38
29.41
30.42
30.18
29.38
22.02
30.18
30.30
10
22.13
Return on equity%
8.02
6.40
5.56
3.95
3.13
0.64
0.40
2.57
3.30
4.97
20.14
2.57
3.63
76
21.82
Return on assets%
18.34
19.46
19.68
20.05
21.92
20.13
20.44
18.05
17.34
19.92
6.17
19.92
19.80
30
8.02
EPSRp
5.08
5.71
6.23
6.56
7.62
8.14
9.61
9.54
9.90
9.72
8.31
4.99%
7.36%
—
16.68
EPS growth%
17.67
17.76
16.41
16.06
16.27
15.82
14.22
11.81
12.66
11.44
6.25
12.66
15.94
36
8.45
Bookvalue per shRp
16.18
14.80
14.28
15.78
16.67
16.42
16.41
17.82
18.54
20.03
4.15
3.74%
3.07%
—
6.73
FCF per shareRp
7.29
7.60
7.70
8.07
8.21
8.07
7.13
6.68
6.18
5.39
8.41
(8.06%)
(4.18%)
—
7.67
Dividend per shRp
2.86
2.80
2.99
2.89
3.16
3.53
3.13
2.94
3.05
2.83
3.43
(2.18%)
(0.21%)
—
6.54
Div yield (avg)%
15.22
14.23
13.52
13.14
12.47
10.67
12.26
11.88
14.62
17.61
3.69
12.26
13.33
73
4.74
Payout ratio%
26.87
29.57
32.31
31.36
33.02
32.01
33.26
32.29
32.62
31.87
29.22
32.29
32.15
48
0.606
Shares (diluted)B
0.775
0.869
0.879
1.017
1.142
1.251
1.294
1.526
1.796
1.711
0.606
8.43%
9.08%
54
24.56
Buyback yield%
31.25
30.34
28.05
25.16
24.51
25.26
23.19
21.93
24.26
22.02
9.94
23.19
24.83
31
1.731
D/E ratiox
0.249
0.241
0.273
0.285
0.311
0.357
0.413
0.496
0.480
0.533
0.440
0.480
0.334
5
2.919
Enterprise valueRp B
3.686
3.930
3.989
4.340
4.711
4.862
5.178
4.663
4.257
4.317
5.923
(1.73%)
2.44%
26
3.879
LT debtRp B
2.864
2.837
3.066
3.253
3.547
3.306
3.093
2.925
3.109
3.086
2.553
(2.75%)
1.58%
42
Cost of revenue
2.77%
1.02×
Operating expenses
2.45%
0.99×
Cash and investments
22.19%
Goodwill & intangibles
16.56%
Return on capital
195.59%
Spread over hurdle
183.23%