102.7
RevenueRp B
88.93
88.38
90.33
91.00
91.16
93.27
91.30
90.70
89.71
91.50
109.7
0.07%
0.11%
69
15.12
Revenue growth%
9.18
6.93
7.87
6.58
9.48
7.63
10.23
12.75
14.66
13.96
26.37
12.75
9.33
94
9.96
Gross margin%
1.03
2.79
2.56
3.09
5.71
5.96
7.65
10.61
12.67
10.58
24.09
10.58
5.83
44
12.91
Operating margin%
24.71
26.51
24.97
22.56
20.62
21.62
23.01
24.38
26.47
23.72
22.80
23.72
24.05
72
19.19
Net margin%
31.57
34.56
34.26
36.30
35.91
37.87
37.73
36.10
36.17
36.44
21.71
36.44
36.13
89
30.02
P/E ratio (avg)x
35.47
34.96
35.38
36.34
34.78
37.79
37.96
40.44
44.22
45.14
11.68
40.44
37.06
40
27.09
EV/EBITx
49.78
52.50
48.61
51.21
57.59
64.64
67.47
76.93
81.83
81.25
24.03
76.93
61.11
84
7.73
FCF yield (avg)%
3.32
2.06
3.01
2.46
0.40
1.69
0.40
0.40
0.40
2.92
20.22
0.40
1.87
51
10.34
FCF margin%
11.41
12.24
13.22
11.91
11.03
11.16
13.24
10.33
11.16
13.66
2.17
11.16
11.66
25
0.511
FCF / Net incomex
0.955
0.968
1.091
1.126
1.193
1.324
1.408
1.613
1.602
1.593
0.943
1.593
1.258
8
23.97
ROIC%
24.26
22.42
22.62
22.13
21.68
21.10
23.61
22.49
21.69
19.94
14.42
21.69
22.27
92
5.37
Return on equity%
18.20
16.82
15.61
17.35
14.50
15.58
14.16
15.71
15.85
14.75
18.29
15.58
15.66
7
23.53
Return on assets%
23.22
22.84
21.83
22.38
24.08
22.94
21.96
20.54
17.88
17.04
28.81
20.54
22.17
17
11.53
EPSRp
17.38
20.72
20.32
20.28
24.30
25.21
26.42
25.93
29.96
29.97
12.21
4.29%
6.60%
—
4.48
EPS growth%
6.65
6.34
7.06
8.32
8.71
11.57
8.62
10.66
8.22
10.63
5.71
10.63
8.47
87
5.91
Bookvalue per shRp
16.21
16.02
18.17
18.91
20.58
19.79
19.03
19.24
17.92
18.56
7.94
(2.05%)
1.23%
—
12.46
FCF per shareRp
8.82
9.59
9.87
9.96
9.41
9.10
9.09
9.75
9.14
10.15
18.50
1.53%
1.58%
—
7.14
Dividend per shRp
18.23
19.63
20.96
22.69
26.72
30.43
35.75
40.78
43.44
44.61
12.02
10.80%
10.12%
—
29.78
Div yield (avg)%
17.71
15.55
13.83
13.37
16.25
13.57
13.10
11.46
14.07
12.62
7.27
13.10
13.70
85
25.92
Payout ratio%
7.76
9.87
7.92
6.63
8.99
7.09
7.59
8.05
8.88
10.11
25.57
8.05
7.99
34
2.397
Shares (diluted)B
2.099
2.350
2.155
2.156
2.249
2.236
2.234
2.168
2.457
2.555
2.466
2.58%
1.10%
37
22.82
Buyback yield%
23.83
22.06
23.17
21.78
24.35
26.16
25.57
23.85
24.29
25.19
29.18
25.19
24.07
33
1.233
D/E ratiox
1.526
1.601
1.648
1.843
1.924
2.110
2.291
2.392
2.533
2.669
1.018
2.392
2.017
84
73.00
Enterprise valueRp B
57.24
63.37
70.41
80.05
79.62
77.83
84.19
99.69
107.1
116.1
81.36
7.84%
8.52%
20
33.09
LT debtRp B
98.76
104.5
119.3
112.5
103.2
104.9
105.1
115.8
109.1
114.2
25.34
2.06%
1.49%
37
Cost of revenue
0.25%
1.01×
Operating expenses
(1.25%)
0.87×
Goodwill & intangibles
16.00%
Spread over hurdle
(2.86%)