13.64
RevenueRp B
47.36
47.73
47.71
47.70
49.56
50.84
50.84
52.77
54.77
55.83
14.14
2.41%
2.07%
23
4.29
Revenue growth%
25.87
26.99
28.05
28.42
26.85
24.32
27.26
27.92
28.99
31.54
12.30
27.92
27.59
26
26.10
Gross margin%
10.83
11.97
13.89
13.56
11.36
14.17
13.94
12.48
14.75
14.66
24.92
14.17
13.73
71
10.78
Operating margin%
0.40
0.40
1.33
3.67
6.61
7.33
10.05
7.59
5.27
4.08
7.60
7.33
4.68
89
24.87
Net margin%
13.73
14.86
13.38
15.88
14.62
12.31
13.85
13.82
14.63
14.66
7.42
13.85
14.23
32
19.38
P/E ratio (avg)x
33.39
33.23
35.22
36.71
38.07
43.22
49.62
51.75
57.91
66.18
27.35
51.75
40.65
49
35.41
EV/EBITx
22.15
24.81
25.36
25.30
27.69
26.53
27.58
31.53
34.73
38.31
32.22
31.53
27.06
43
18.51
FCF yield (avg)%
21.67
20.06
22.99
21.74
21.58
21.69
20.08
17.38
16.24
17.88
8.21
17.88
20.83
12
4.57
FCF margin%
6.88
7.32
7.93
8.76
7.91
7.92
7.34
7.37
5.87
6.06
8.00
7.34
7.36
11
0.798
FCF / Net incomex
0.565
0.561
0.540
0.573
0.584
0.542
0.551
0.529
0.507
0.526
0.233
0.529
0.547
63
12.86
ROIC%
25.09
22.46
22.03
19.52
20.84
23.14
25.70
24.22
24.27
21.88
19.09
24.22
22.80
23
20.04
Return on equity%
25.74
27.42
25.62
28.02
25.92
28.26
25.68
23.33
24.39
26.41
16.46
25.68
25.83
37
25.13
Return on assets%
19.61
16.76
18.18
18.63
20.23
20.43
21.37
22.00
22.23
22.98
18.63
22.00
20.33
36
10.94
EPSRp
18.33
19.57
21.30
23.09
23.34
21.39
19.81
21.38
20.83
22.09
12.17
(1.09%)
2.88%
—
12.32
EPS growth%
25.09
23.00
23.49
21.25
23.16
23.30
25.99
24.33
24.13
22.77
8.61
24.13
23.40
58
8.08
Bookvalue per shRp
27.41
31.71
34.78
36.23
41.31
42.64
43.21
50.19
54.49
60.80
8.58
8.04%
9.48%
—
2.90
FCF per shareRp
14.13
13.16
13.07
13.30
13.57
15.57
16.08
15.13
15.70
18.08
8.57
5.91%
3.98%
—
13.30
Dividend per shRp
6.54
6.53
7.12
6.93
7.59
7.96
8.27
8.56
8.88
9.03
17.52
3.55%
3.18%
—
22.89
Div yield (avg)%
15.91
17.78
18.78
18.55
19.52
20.90
20.77
23.07
20.50
19.56
11.35
20.77
19.54
14
21.68
Payout ratio%
20.17
21.01
18.12
17.68
18.42
17.46
15.90
16.19
16.17
14.06
16.05
16.17
17.57
57
1.786
Shares (diluted)B
1.605
1.458
1.327
1.310
1.209
1.233
1.117
1.012
0.872
0.835
1.724
(7.14%)
(6.19%)
9
21.79
Buyback yield%
23.28
25.44
27.26
25.66
27.19
26.10
28.09
28.41
28.42
30.82
20.69
28.41
27.22
57
0.130
D/E ratiox
0.149
0.165
0.196
0.217
0.213
0.236
0.252
0.251
0.255
0.297
0.950
0.252
0.227
62
41.03
Enterprise valueRp B
7.263
8.376
10.15
11.07
11.30
11.23
12.19
13.73
15.27
18.27
6.114
10.09%
10.91%
21
13.01
LT debtRp B
18.56
17.10
16.79
18.22
20.03
22.37
21.44
23.37
21.92
21.81
26.07
1.72%
0.70%
71
Cost of revenue
1.79%
0.97×
Operating expenses
1.66%
0.96×