33.83
RevenueRp B
24.20
25.34
25.96
27.65
28.97
29.98
31.05
32.12
33.81
35.20
35.26
3.97%
4.46%
44
12.20
Revenue growth%
21.14
22.35
22.39
24.41
23.29
23.42
22.08
24.43
22.04
19.39
27.92
22.08
22.37
52
3.82
Gross margin%
23.30
23.77
23.44
20.65
18.49
17.25
16.27
18.32
20.31
18.03
16.06
18.03
19.40
79
11.36
Operating margin%
19.32
17.74
19.48
18.96
20.30
19.09
21.42
24.36
22.20
23.91
15.53
22.20
19.89
50
15.41
Net margin%
20.45
21.24
19.34
18.38
15.56
13.13
14.19
13.68
16.67
18.53
27.21
14.19
17.52
80
23.89
P/E ratio (avg)x
44.70
43.84
49.75
58.05
68.72
76.03
89.98
93.86
98.85
116.9
17.23
93.86
72.38
24
14.93
EV/EBITx
43.77
41.25
37.98
43.88
43.49
50.37
49.36
48.94
55.06
61.77
20.50
50.37
46.41
62
4.00
FCF yield (avg)%
9.93
7.19
7.97
9.63
7.46
6.68
8.37
6.81
9.44
10.43
17.84
8.37
8.17
91
29.05
FCF margin%
13.27
10.95
9.56
9.85
7.46
6.28
6.07
3.29
3.35
2.32
10.11
3.35
6.87
57
1.380
FCF / Net incomex
0.803
0.804
0.889
1.059
1.215
1.473
1.624
1.806
2.101
2.167
1.595
1.806
1.344
27
11.11
ROIC%
5.39
3.29
3.15
1.71
0.40
2.29
0.97
0.72
1.66
0.40
5.86
0.97
1.69
27
2.49
Return on equity%
27.69
26.56
29.41
31.30
30.42
31.47
34.02
36.08
38.40
40.31
24.49
36.08
31.38
85
27.45
Return on assets%
13.17
14.13
15.75
13.00
11.04
10.86
12.42
11.23
9.81
7.80
28.45
10.86
11.82
70
32.38
EPSRp
44.22
49.74
46.97
50.63
55.27
62.77
69.19
72.11
77.82
77.94
34.24
7.11%
6.02%
—
15.67
EPS growth%
27.95
30.00
31.54
31.49
34.44
31.86
29.24
31.66
30.09
27.60
10.56
30.09
30.79
49
18.61
Bookvalue per shRp
20.08
19.39
21.35
20.43
19.63
18.38
17.84
19.86
19.92
21.70
35.73
2.03%
1.99%
—
8.67
FCF per shareRp
30.31
30.48
29.87
32.45
33.70
35.72
31.61
28.44
27.17
26.62
9.98
(4.60%)
(0.97%)
—
19.13
Dividend per shRp
26.63
27.76
26.35
28.81
25.69
24.50
26.95
29.81
32.13
32.11
18.87
4.57%
2.64%
—
24.85
Div yield (avg)%
17.91
18.43
19.43
16.53
14.80
14.14
14.84
17.25
20.12
19.49
26.52
17.25
17.58
40
2.07
Payout ratio%
26.26
27.76
28.34
26.22
25.54
24.76
23.40
22.00
24.18
22.93
7.33
23.40
25.15
35
1.183
Shares (diluted)B
1.147
1.105
0.957
0.988
0.859
0.781
0.679
0.739
0.661
0.681
1.125
(4.53%)
(4.32%)
90
27.76
Buyback yield%
16.43
16.79
15.01
14.55
13.62
14.29
15.49
16.31
18.98
19.56
14.12
16.31
15.90
51
0.632
D/E ratiox
0.362
0.328
0.302
0.290
0.303
0.324
0.285
0.256
0.253
0.276
0.318
0.276
0.296
69
22.37
Enterprise valueRp B
19.46
17.33
17.08
18.31
17.72
15.46
15.18
15.99
14.06
14.63
25.92
(3.76%)
(2.46%)
29
7.582
LT debtRp B
40.56
45.41
51.69
60.50
69.15
80.89
84.08
85.36
99.15
113.4
5.012
10.39%
11.41%
87
Cost of revenue
4.51%
1.00×
Operating expenses
4.51%
1.00×
Cash and investments
19.09%
Spread over hurdle
(0.02%)