15.74
RevenueRp B
12.35
12.49
12.64
12.93
13.06
13.06
13.09
13.49
13.47
13.62
16.59
0.84%
1.37%
26
10.34
Revenue growth%
32.18
34.15
34.55
35.68
33.68
34.29
32.37
29.86
32.70
33.81
7.03
32.70
33.75
13
22.17
Gross margin%
16.50
19.02
16.91
19.33
17.33
16.92
16.08
17.19
17.85
16.35
7.52
16.92
17.06
25
18.22
Operating margin%
24.58
27.38
26.87
24.49
23.47
24.89
22.12
19.28
18.41
19.33
4.96
19.33
23.98
28
6.98
Net margin%
25.19
25.84
26.44
25.56
27.72
25.69
25.35
25.14
24.90
24.57
22.60
25.14
25.45
19
27.75
P/E ratio (avg)x
46.66
51.72
61.63
72.09
86.06
99.93
119.4
141.7
151.1
164.6
34.73
141.7
92.99
93
9.548
EV/EBITx
11.49
11.96
12.08
12.49
11.91
13.75
15.00
16.77
18.11
18.97
17.58
16.77
13.12
24
8.73
FCF yield (avg)%
34.14
31.50
30.16
28.53
27.05
27.04
24.85
23.70
21.22
21.00
23.55
23.70
27.05
32
10.66
FCF margin%
13.34
14.12
16.74
16.71
19.34
18.75
20.01
19.34
17.82
18.78
24.21
18.78
18.28
41
0.676
FCF / Net incomex
1.365
1.365
1.529
1.619
1.761
1.841
1.911
2.084
2.093
2.047
0.843
2.047
1.801
20
3.05
ROIC%
28.25
27.50
28.40
30.40
28.60
29.46
29.67
27.71
28.55
29.45
16.80
29.45
28.57
32
15.24
Return on equity%
4.27
5.37
4.78
2.63
4.95
3.81
5.67
6.63
4.77
6.23
26.50
5.67
4.87
56
23.76
Return on assets%
13.49
13.69
12.66
14.79
13.16
10.20
9.53
10.62
11.05
11.04
27.61
10.62
11.86
29
3.00
EPSRp
3.29
3.02
3.25
3.33
3.10
2.88
2.74
2.52
2.72
2.88
3.28
(1.45%)
(1.59%)
—
21.49
EPS growth%
10.76
9.48
8.30
6.38
3.44
3.14
3.72
5.57
8.08
9.18
5.30
5.57
7.23
53
4.74
Bookvalue per shRp
4.05
3.72
3.95
4.30
4.09
3.72
3.35
3.36
3.20
3.26
8.67
(4.44%)
(1.84%)
—
2.50
FCF per shareRp
16.19
15.93
16.37
17.61
21.25
22.83
26.01
26.66
29.01
32.41
7.98
8.81%
8.98%
—
1.68
Dividend per shRp
11.74
11.88
12.23
13.45
14.20
16.95
19.83
21.06
22.61
22.12
8.80
9.27%
6.29%
—
6.99
Div yield (avg)%
4.92
7.89
9.74
12.33
11.40
10.52
9.73
7.65
7.13
8.72
19.35
8.72
9.23
17
14.55
Payout ratio%
12.44
11.45
8.48
7.46
5.04
6.09
5.70
8.05
6.69
3.81
8.08
6.09
7.08
64
1.659
Shares (diluted)B
1.993
1.923
1.864
2.215
2.302
2.480
2.499
2.808
3.214
3.733
1.723
10.15%
5.96%
53
20.41
Buyback yield%
31.52
32.78
34.87
36.89
35.73
35.00
37.86
38.82
37.53
34.61
29.93
37.53
35.36
24
1.651
D/E ratiox
1.031
1.192
1.216
1.341
1.398
1.476
1.407
1.394
1.421
1.478
0.369
1.421
1.396
79
12.12
Enterprise valueRp B
2.801
3.040
3.075
3.540
3.312
3.679
3.636
3.545
3.956
3.901
6.206
3.33%
4.22%
22
2.980
LT debtRp B
19.60
18.54
20.27
21.01
19.12
17.84
16.65
15.65
15.65
17.34
6.306
(1.93%)
(1.05%)
59
Cost of revenue
1.37%
1.00×
Operating expenses
2.13%
1.08×
Spread over hurdle
(9.63%)