35.36
RevenueRp B
34.25
36.64
38.30
41.53
44.57
48.07
50.58
54.77
58.54
62.02
39.43
6.83%
6.77%
75
27.52
Revenue growth%
10.33
7.81
7.46
6.36
8.31
9.48
7.35
8.21
8.00
9.44
22.38
8.21
8.10
72
21.16
Gross margin%
10.11
9.68
9.69
10.51
9.22
6.94
4.81
5.65
6.27
3.53
25.61
5.65
8.08
76
3.32
Operating margin%
17.94
16.72
13.77
12.37
13.02
12.53
14.01
16.40
17.59
18.47
20.55
16.40
15.21
79
9.49
Net margin%
3.31
3.21
5.24
5.04
5.11
4.52
3.99
2.10
4.65
6.44
8.37
4.52
4.59
21
35.54
P/E ratio (avg)x
36.74
35.93
39.90
36.48
36.90
35.03
32.31
36.45
39.38
38.62
13.79
36.45
36.61
77
21.52
EV/EBITx
34.61
35.42
39.42
43.05
50.09
49.11
49.96
50.79
50.82
56.50
37.31
50.79
49.54
89
2.35
FCF yield (avg)%
9.78
10.81
8.23
7.10
6.63
4.37
4.43
6.04
3.21
4.65
13.53
4.43
6.33
75
23.64
FCF margin%
19.44
21.31
22.85
24.17
23.65
24.65
25.01
27.39
28.29
28.42
13.84
27.39
24.41
76
1.566
FCF / Net incomex
0.343
0.319
0.314
0.358
0.334
0.386
0.438
0.477
0.551
0.624
0.130
0.477
0.372
64
20.64
ROIC%
21.40
21.65
19.59
17.94
15.19
16.60
16.27
16.28
16.05
14.57
12.77
16.27
16.44
52
7.79
Return on equity%
17.23
14.67
15.06
14.03
12.50
13.52
15.57
13.42
15.32
15.85
24.12
15.32
14.86
86
16.68
Return on assets%
19.80
18.60
20.70
22.32
21.76
21.04
18.25
19.34
16.87
14.39
11.16
18.25
19.57
6
4.81
EPSRp
6.19
6.41
6.06
5.58
5.81
5.84
6.11
6.20
6.88
7.10
5.24
4.08%
0.23%
—
19.97
EPS growth%
5.96
8.62
7.20
8.99
11.25
9.07
7.91
9.86
11.28
11.02
19.81
9.86
9.03
41
3.79
Bookvalue per shRp
7.33
7.50
7.72
6.90
7.07
6.66
7.14
7.57
7.36
6.74
8.19
(0.93%)
(1.67%)
—
4.47
FCF per shareRp
10.39
10.63
11.12
11.70
10.66
9.70
10.06
8.59
7.43
7.80
13.69
(6.05%)
(2.20%)
—
9.36
Dividend per shRp
17.61
17.63
18.40
18.58
19.52
18.23
17.71
19.09
18.88
18.63
7.26
(0.92%)
1.08%
—
10.84
Div yield (avg)%
35.07
35.76
36.47
34.99
35.17
33.69
34.37
33.75
36.15
34.48
17.95
34.37
35.03
28
28.59
Payout ratio%
7.08
8.45
10.18
13.07
14.37
14.83
14.70
13.65
13.94
11.98
13.09
13.94
13.36
6
2.322
Shares (diluted)B
1.997
2.069
1.978
2.154
1.990
2.215
2.419
2.501
2.821
2.731
2.323
6.54%
2.31%
19
7.24
Buyback yield%
12.22
13.78
15.70
14.82
13.51
13.57
14.24
12.82
15.52
17.16
4.72
14.24
14.01
28
0.376
D/E ratiox
0.172
0.162
0.179
0.201
0.207
0.222
0.216
0.201
0.221
0.230
0.746
0.221
0.204
79
7.767
Enterprise valueRp B
47.88
50.56
48.36
48.72
46.47
45.94
51.19
48.63
46.80
49.64
29.49
1.33%
1.62%
20
40.28
LT debtRp B
31.16
29.06
30.55
33.60
32.22
28.61
25.53
22.74
22.34
24.74
49.14
(5.15%)
(1.27%)
81
Cost of revenue
6.07%
0.94×
Operating expenses
7.71%
1.09×
Spread over hurdle
12.66%