8.210
RevenueRp B
23.36
24.25
25.15
26.52
27.51
28.51
30.49
32.39
34.45
36.40
8.674
5.76%
4.91%
41
29.04
Revenue growth%
12.83
10.84
12.25
13.22
12.20
9.39
10.90
11.43
9.35
7.81
8.74
9.39
11.17
50
21.53
Gross margin%
19.00
19.27
21.41
20.29
22.39
19.77
19.05
19.55
20.07
20.05
22.77
19.77
19.91
78
11.80
Operating margin%
2.56
3.54
4.90
2.60
4.78
6.52
8.49
10.70
12.24
13.84
2.08
10.70
5.71
51
25.61
Net margin%
18.37
21.34
23.29
22.20
20.11
20.70
19.81
18.36
20.33
17.69
4.52
19.81
20.22
90
31.55
P/E ratio (avg)x
8.674
9.748
11.39
12.44
13.44
13.48
16.08
17.33
20.14
23.70
34.13
17.33
13.46
28
16.18
EV/EBITx
9.671
11.26
11.48
13.68
15.01
16.41
16.23
16.48
17.44
20.31
22.98
16.48
15.62
32
25.97
FCF yield (avg)%
9.59
10.83
10.43
8.90
10.35
11.58
12.77
11.76
13.25
10.84
17.38
11.76
10.83
20
26.30
FCF margin%
21.41
24.03
23.52
22.20
23.00
25.09
22.11
22.07
23.16
26.10
12.39
23.16
23.08
25
0.286
FCF / Net incomex
0.247
0.238
0.270
0.283
0.305
0.284
0.310
0.341
0.346
0.376
1.454
0.341
0.295
74
22.09
ROIC%
9.71
7.89
9.51
9.71
11.86
10.26
7.55
4.56
2.84
5.21
12.92
5.21
8.70
79
9.73
Return on equity%
23.10
21.29
19.36
16.44
16.84
14.46
14.20
11.26
13.94
11.73
4.39
13.94
15.45
94
3.39
Return on assets%
27.96
30.13
30.81
28.10
27.38
28.03
30.74
32.11
31.55
29.77
9.45
30.74
29.95
62
6.29
EPSRp
3.89
4.11
3.79
3.38
3.11
3.09
3.28
3.17
3.22
3.52
6.89
2.50%
(0.18%)
—
19.95
EPS growth%
26.21
27.45
29.67
29.56
30.12
27.44
25.63
24.60
25.66
23.63
6.83
25.63
26.83
12
9.10
Bookvalue per shRp
10.72
9.52
10.04
8.60
7.58
6.60
6.20
6.12
6.49
6.91
2.15
(1.82%)
(3.69%)
—
1.80
FCF per shareRp
4.62
5.10
4.64
4.37
4.05
3.90
3.60
3.41
3.20
3.29
8.03
(4.05%)
(3.70%)
—
6.35
Dividend per shRp
6.00
6.05
5.23
5.05
5.20
5.38
4.95
5.25
4.52
4.56
2.54
(2.60%)
(2.15%)
—
23.54
Div yield (avg)%
10.01
10.38
8.89
10.24
8.07
10.75
12.91
10.79
12.77
13.54
24.40
12.77
10.57
28
4.67
Payout ratio%
18.38
17.61
16.88
18.53
16.72
18.31
15.34
16.47
18.83
17.48
24.26
17.48
17.55
47
1.225
Shares (diluted)B
1.969
2.169
2.427
2.886
2.866
3.138
3.673
3.950
4.296
4.613
1.242
9.98%
10.72%
41
28.32
Buyback yield%
22.91
23.11
26.09
25.06
23.46
21.29
22.61
25.20
25.30
26.04
22.88
25.20
24.26
37
1.501
D/E ratiox
1.877
1.908
1.973
2.009
2.161
2.268
2.109
1.999
2.110
2.253
0.410
2.110
2.059
42
14.47
Enterprise valueRp B
24.52
25.23
23.17
22.94
23.21
24.21
21.57
22.66
22.55
24.86
15.51
1.39%
(0.47%)
25
17.27
LT debtRp B
7.632
6.749
7.062
7.315
7.970
7.006
7.291
6.701
6.867
6.953
6.236
(2.69%)
(2.20%)
63
Cost of revenue
4.91%
1.00×
Operating expenses
5.05%
1.01×
Cash and investments
16.74%
Goodwill & intangibles
15.66%
Spread over hurdle
(7.12%)