33.08
RevenueRp B
78.10
78.38
80.05
82.24
82.70
86.33
90.20
91.20
91.20
91.32
35.38
2.00%
1.76%
10
9.21
Revenue growth%
2.77
1.41
1.75
1.20
3.44
2.21
0.40
0.40
0.40
3.06
2.78
0.40
1.58
36
2.63
Gross margin%
34.91
37.52
39.03
36.79
38.40
40.90
41.49
44.28
44.16
42.03
22.67
42.03
39.97
25
26.86
Operating margin%
12.18
14.34
11.40
9.94
8.24
10.22
10.12
9.56
6.63
5.66
14.24
9.56
10.03
77
10.95
Net margin%
11.70
14.14
11.99
14.70
16.70
16.22
18.24
16.77
14.94
13.60
10.58
16.22
14.82
60
15.30
P/E ratio (avg)x
19.13
20.73
18.42
20.01
17.23
15.41
15.94
17.11
17.67
18.53
10.15
17.11
18.04
63
28.81
EV/EBITx
14.06
15.25
13.82
14.57
14.54
16.13
16.74
17.88
17.03
18.57
21.52
17.03
15.69
14
14.62
FCF yield (avg)%
7.51
10.45
9.49
7.28
9.38
10.59
11.20
11.60
14.40
14.92
19.20
11.60
10.52
20
28.08
FCF margin%
6.57
7.20
6.46
4.46
7.33
8.02
8.43
8.81
6.95
9.12
11.27
8.43
7.27
38
1.281
FCF / Net incomex
0.163
0.174
0.200
0.230
0.228
0.260
0.266
0.304
0.340
0.370
1.711
0.304
0.245
81
5.42
ROIC%
9.44
9.67
11.91
11.62
10.87
13.78
15.97
13.90
12.06
10.90
2.48
13.78
11.76
91
24.69
Return on equity%
7.43
4.53
6.95
6.55
5.19
5.87
4.65
3.10
1.20
3.58
24.56
3.58
4.92
92
18.89
Return on assets%
23.98
25.69
25.98
24.91
24.16
22.66
21.18
22.92
24.15
26.13
7.25
22.92
24.15
15
21.55
EPSRp
27.04
28.42
27.82
25.85
25.34
23.69
22.26
24.09
23.20
25.08
22.84
(0.21%)
(2.01%)
—
14.72
EPS growth%
21.97
23.78
25.15
26.03
26.12
26.36
27.91
27.22
26.64
28.48
29.48
27.22
26.24
44
25.23
Bookvalue per shRp
13.54
14.73
15.35
18.17
20.38
19.76
18.98
19.23
20.21
20.06
11.15
(0.31%)
5.66%
—
42.14
FCF per shareRp
39.51
39.58
42.77
45.83
53.88
55.75
63.98
63.10
67.50
76.53
30.68
7.27%
6.94%
—
38.92
Dividend per shRp
15.12
14.90
13.74
13.06
11.47
12.05
11.00
11.84
10.24
8.70
28.71
(5.36%)
(6.62%)
—
10.82
Div yield (avg)%
7.80
7.48
8.64
7.64
6.97
6.92
5.88
7.16
5.61
7.00
5.20
6.92
7.08
53
23.90
Payout ratio%
0.40
0.74
1.04
2.19
0.87
0.40
0.40
1.27
4.06
3.46
13.01
1.27
0.96
68
1.356
Shares (diluted)B
2.036
2.006
2.028
1.978
2.212
2.037
1.855
1.805
1.655
1.530
1.355
(7.10%)
(2.27%)
68
16.84
Buyback yield%
14.02
13.25
13.76
15.95
18.75
17.43
19.52
20.29
23.04
22.70
19.39
20.29
18.09
28
0.716
D/E ratiox
2.202
2.219
2.590
2.589
3.050
3.622
3.870
3.823
4.455
5.068
0.467
3.870
3.336
13
36.07
Enterprise valueRp B
8.163
7.744
8.458
7.834
7.219
7.952
7.728
7.121
6.913
6.674
11.14
(1.56%)
(1.13%)
25
46.04
LT debtRp B
28.76
28.32
29.77
28.04
27.59
28.29
29.90
32.33
30.58
30.49
28.21
2.02%
1.39%
51
Cost of revenue
1.96%
1.02×
Operating expenses
1.51%
0.98×
Spread over hurdle
36.63%