10.62
RevenueRp B
26.89
28.54
30.56
32.25
33.90
35.75
38.57
40.98
43.68
45.97
11.50
6.28%
5.97%
44
2.56
Revenue growth%
8.97
11.95
13.15
13.09
13.24
10.45
10.40
10.05
11.96
9.09
25.00
10.40
11.20
92
15.93
Gross margin%
24.35
22.71
21.61
22.86
22.13
19.63
17.05
18.87
20.55
18.48
26.47
18.87
21.08
12
26.33
Operating margin%
3.45
5.79
6.31
6.46
6.31
6.44
5.78
5.47
4.96
5.01
27.83
5.47
5.79
11
23.69
Net margin%
12.81
13.30
15.57
16.72
16.52
13.69
16.62
13.84
10.85
10.50
4.40
13.69
13.76
85
24.08
P/E ratio (avg)x
43.56
47.54
45.55
50.51
46.34
44.19
42.29
44.59
47.53
53.33
27.75
44.59
45.95
42
15.73
EV/EBITx
33.18
34.72
39.84
40.53
47.73
55.53
64.24
67.57
81.91
95.98
20.28
67.57
51.63
47
18.84
FCF yield (avg)%
9.68
9.17
10.31
12.90
13.82
16.49
16.05
15.44
12.68
10.03
9.01
15.44
12.79
73
15.74
FCF margin%
17.91
15.07
15.14
14.01
16.92
16.05
14.03
13.29
14.00
12.11
22.98
14.00
14.55
50
1.578
FCF / Net incomex
1.686
1.786
1.958
1.920
1.897
1.724
1.692
1.800
1.952
1.765
1.078
1.765
1.793
10
7.81
ROIC%
12.36
10.67
12.63
15.48
16.50
14.79
16.88
18.59
18.45
21.39
9.58
18.45
15.99
37
19.15
Return on equity%
23.05
21.58
23.59
24.54
25.05
24.65
22.34
21.08
20.57
19.13
27.13
21.08
22.69
71
11.27
Return on assets%
21.41
22.17
23.54
24.12
25.57
28.26
29.08
27.29
24.99
25.97
14.73
27.29
25.28
67
3.38
EPSRp
7.93
7.44
6.97
7.46
7.46
7.60
8.64
7.96
8.23
8.39
3.51
2.39%
0.23%
—
13.39
EPS growth%
6.74
3.90
1.91
1.87
1.51
4.18
2.65
3.43
5.57
5.57
8.91
4.18
3.66
39
4.55
Bookvalue per shRp
3.90
4.02
4.23
4.54
4.91
5.27
5.86
6.04
6.02
6.05
8.52
4.25%
5.58%
—
19.41
FCF per shareRp
10.20
9.75
9.03
7.89
6.72
6.39
6.36
5.67
5.39
5.43
16.06
(4.17%)
(6.27%)
—
9.43
Dividend per shRp
3.04
3.29
2.93
3.00
3.15
2.80
2.65
2.53
2.41
2.57
15.84
(3.99%)
(1.02%)
—
5.94
Div yield (avg)%
27.28
28.18
29.08
28.66
26.43
28.65
27.74
27.27
27.26
26.89
11.42
27.27
27.51
43
13.05
Payout ratio%
0.40
1.38
0.40
0.40
0.80
0.40
0.40
0.40
0.40
1.76
9.81
0.40
0.40
87
1.825
Shares (diluted)B
1.951
1.839
2.047
1.984
1.984
2.113
2.009
1.968
2.170
2.187
1.845
1.97%
1.70%
18
25.21
Buyback yield%
28.72
30.09
28.88
30.49
33.42
32.69
33.34
35.47
35.86
37.89
4.18
35.47
33.01
70
0.599
D/E ratiox
0.546
0.545
0.474
0.460
0.488
0.447
0.387
0.332
0.331
0.349
1.206
0.349
0.454
20
3.795
Enterprise valueRp B
34.38
36.74
39.15
40.97
45.42
41.83
40.92
43.43
43.17
42.86
3.003
(1.15%)
2.74%
21
5.335
LT debtRp B
51.74
57.67
52.83
58.86
62.58
59.86
57.34
52.73
53.34
60.96
2.745
(0.52%)
1.64%
46
Cost of revenue
5.87%
0.99×
Operating expenses
5.90%
0.99×
Spread over hurdle
(0.30%)