38.94
RevenueRp B
65.34
65.10
66.31
68.15
69.44
71.80
71.67
74.40
75.41
77.06
43.41
2.10%
1.80%
17
2.60
Revenue growth%
15.33
16.69
14.46
16.88
17.81
19.91
17.54
14.91
17.05
16.61
16.11
17.05
16.79
62
16.64
Gross margin%
33.35
31.94
34.07
35.39
38.34
36.26
33.77
34.47
32.66
31.68
5.47
33.77
33.92
61
28.99
Operating margin%
15.90
13.05
15.09
12.64
11.56
13.63
11.21
12.57
11.94
10.88
10.89
11.94
12.61
94
13.70
Net margin%
17.29
17.68
20.23
22.42
24.87
23.75
25.63
24.38
25.11
24.61
9.08
24.61
24.06
17
17.36
P/E ratio (avg)x
30.62
28.04
30.39
27.55
30.79
32.89
31.30
28.54
29.36
29.90
23.83
29.90
30.15
81
22.79
EV/EBITx
35.27
32.24
30.79
34.74
37.12
34.30
33.07
31.29
28.63
31.13
15.69
31.29
32.66
42
15.48
FCF yield (avg)%
12.51
15.11
16.65
19.48
18.10
16.87
18.68
16.68
19.06
19.17
18.08
18.68
17.48
82
2.47
FCF margin%
26.37
23.92
22.57
22.99
22.00
23.68
23.93
23.34
23.37
23.68
12.44
23.68
23.52
62
1.592
FCF / Net incomex
1.826
1.849
1.699
1.823
2.051
2.086
2.316
2.225
2.120
2.430
1.474
2.225
2.069
21
29.95
ROIC%
7.18
8.40
9.07
11.07
12.80
11.23
11.51
12.58
12.69
11.64
9.16
11.64
11.37
33
12.84
Return on equity%
4.24
6.76
5.34
2.42
3.34
2.61
0.40
0.40
1.37
1.98
14.74
1.37
2.51
76
21.06
Return on assets%
20.15
21.81
22.04
20.99
23.94
23.65
21.56
23.57
21.87
24.09
21.18
23.57
21.96
30
3.35
EPSRp
15.38
15.16
14.81
14.39
13.75
13.13
14.60
14.33
13.56
13.52
3.72
(0.34%)
(0.40%)
—
23.47
EPS growth%
30.35
33.24
31.56
31.64
31.89
31.29
30.04
27.70
29.81
28.20
7.47
29.81
30.82
81
3.72
Bookvalue per shRp
15.85
17.19
16.31
18.80
19.99
18.66
18.00
17.74
17.77
17.03
9.15
(3.15%)
1.80%
—
6.53
FCF per shareRp
12.54
13.27
13.93
13.49
14.01
15.73
18.25
20.31
20.25
22.94
10.74
10.36%
6.15%
—
4.93
Dividend per shRp
9.07
10.28
10.66
10.60
11.56
13.14
15.12
15.00
14.05
15.82
1.77
6.48%
6.79%
—
14.06
Div yield (avg)%
19.64
18.95
17.79
17.44
18.61
16.69
18.55
20.49
22.89
23.27
25.27
20.49
18.78
43
14.40
Payout ratio%
28.73
26.19
26.23
29.15
29.81
30.79
30.94
32.07
33.97
32.66
12.44
32.07
30.30
52
3.921
Shares (diluted)B
4.200
4.429
4.231
4.248
4.058
4.368
4.374
4.728
5.240
5.667
3.922
6.91%
2.39%
51
13.37
Buyback yield%
0.40
0.40
1.53
4.48
6.93
4.50
4.28
7.16
6.07
5.76
18.37
5.76
4.49
51
1.432
D/E ratiox
1.414
1.607
1.617
1.564
1.519
1.639
1.827
1.880
1.981
2.106
1.666
1.880
1.628
36
18.84
Enterprise valueRp B
16.47
17.76
18.09
16.30
16.88
17.58
19.45
20.73
18.28
18.42
46.17
1.77%
0.83%
61
23.85
LT debtRp B
18.19
19.43
22.47
23.63
27.22
26.82
27.10
32.47
38.81
42.20
61.75
9.17%
8.65%
58
Cost of revenue
1.82%
1.00×
Operating expenses
1.89%
1.01×
Property and equipment
18.27%
Goodwill & intangibles
16.68%
Spread over hurdle
16.01%