36.00
RevenueRp B
21.82
23.33
25.27
27.39
30.25
32.34
35.27
38.45
42.23
45.32
39.31
8.42%
8.51%
78
27.75
Revenue growth%
11.95
9.45
10.57
11.75
8.76
10.68
11.62
11.34
11.17
9.50
18.37
11.17
10.93
43
24.48
Gross margin%
8.87
10.94
13.77
15.52
12.89
10.68
9.53
7.70
5.80
3.67
5.43
7.70
10.11
33
23.50
Operating margin%
8.22
10.27
7.35
6.55
7.10
7.46
7.91
9.07
10.79
10.68
25.28
9.07
8.07
55
26.69
Net margin%
28.41
28.57
26.39
24.72
23.23
20.55
18.69
19.92
18.64
18.47
14.96
18.69
21.89
52
28.26
P/E ratio (avg)x
7.997
7.882
8.612
9.731
10.69
11.59
11.14
11.25
12.63
11.83
30.41
11.59
10.92
80
14.75
EV/EBITx
30.26
29.26
28.45
31.96
29.15
27.45
27.59
30.23
31.27
30.42
20.49
30.23
29.74
69
17.71
FCF yield (avg)%
10.55
11.52
11.38
9.24
7.25
9.33
11.05
11.67
12.51
10.24
23.68
11.05
10.80
18
29.08
FCF margin%
8.29
8.99
8.88
6.87
5.52
5.07
2.58
1.73
2.80
2.65
13.50
2.65
5.30
73
0.380
FCF / Net incomex
0.452
0.446
0.388
0.413
0.406
0.404
0.375
0.372
0.385
0.421
0.621
0.385
0.405
17
27.36
ROIC%
33.45
33.24
30.65
28.39
27.14
27.70
27.56
28.32
25.64
28.39
4.87
27.70
28.36
9
8.06
Return on equity%
33.72
34.20
31.79
31.57
31.17
31.89
30.52
31.10
32.30
33.01
13.50
31.89
31.84
50
17.11
Return on assets%
8.44
9.77
8.13
8.75
6.50
8.78
7.59
8.31
8.71
9.71
10.27
8.71
8.57
5
4.52
EPSRp
7.34
7.68
8.18
8.98
9.48
9.03
9.56
10.61
12.26
13.88
4.88
7.93%
7.71%
—
11.19
EPS growth%
18.07
19.68
18.52
17.31
18.53
17.15
19.88
22.73
21.86
23.80
14.46
21.86
19.10
21
2.77
Bookvalue per shRp
0.99
0.90
0.77
0.83
0.88
0.79
0.83
0.77
0.67
0.62
5.18
(6.79%)
(4.12%)
—
6.42
FCF per shareRp
10.58
10.83
11.07
11.95
13.53
15.41
14.81
14.36
16.72
18.15
3.21
6.05%
5.59%
—
2.50
Dividend per shRp
3.80
4.12
4.24
4.17
3.90
4.22
4.00
3.57
3.20
3.05
1.96
(4.80%)
(2.82%)
—
23.46
Div yield (avg)%
21.38
19.11
19.83
17.37
17.39
16.45
19.20
20.43
20.42
18.84
26.29
19.20
19.16
54
28.13
Payout ratio%
17.83
20.26
22.40
21.31
19.14
21.88
22.11
23.76
25.71
28.64
11.96
23.76
21.99
57
6.408
Shares (diluted)B
7.482
7.501
8.845
10.19
10.22
9.800
9.956
11.65
12.97
13.57
6.218
5.83%
7.81%
39
12.02
Buyback yield%
21.19
23.28
24.36
27.05
24.13
23.68
23.22
23.80
26.18
28.45
5.51
23.80
23.97
56
0.708
D/E ratiox
1.040
1.070
1.162
1.312
1.314
1.431
1.439
1.618
1.732
2.059
0.566
1.618
1.372
51
5.199
Enterprise valueRp B
62.01
72.01
81.85
87.65
85.52
96.44
105.6
122.6
142.8
146.8
39.70
11.41%
8.46%
73
8.881
LT debtRp B
33.25
32.37
33.82
36.16
35.29
32.27
31.67
31.05
28.43
28.32
49.71
(4.31%)
(2.96%)
92
Cost of revenue
8.89%
1.04×
Operating expenses
7.93%
0.95×
Property and equipment
21.85%
Goodwill & intangibles
15.49%
Spread over hurdle
12.56%