24.99
RevenueRp B
67.94
73.43
79.63
85.94
92.73
99.56
107.8
115.6
123.4
127.7
27.39
6.60%
6.98%
13
28.32
Revenue growth%
6.99
6.61
6.08
6.63
4.24
2.76
3.70
5.28
4.92
4.77
19.38
4.77
5.10
43
18.81
Gross margin%
9.45
9.04
11.33
11.68
12.98
10.32
12.79
9.98
12.69
13.84
18.10
12.69
11.50
83
11.82
Operating margin%
20.63
18.59
19.86
19.64
21.47
20.98
19.68
20.66
22.94
25.71
3.05
20.98
20.65
8
13.29
Net margin%
26.78
26.39
26.46
29.15
29.00
31.03
29.60
32.15
31.78
29.60
19.11
31.03
29.38
64
21.19
P/E ratio (avg)x
29.61
33.62
38.98
39.68
46.97
44.76
51.78
49.70
54.71
54.83
24.15
51.78
45.87
24
26.39
EV/EBITx
24.29
25.81
25.01
27.27
26.65
29.90
30.33
32.39
34.48
35.38
17.60
32.39
28.59
12
18.07
FCF yield (avg)%
12.63
11.81
14.10
13.90
11.97
10.57
7.92
10.69
13.11
13.34
15.68
10.69
12.30
37
9.12
FCF margin%
32.70
31.45
28.85
30.81
27.84
27.43
28.12
26.18
28.56
28.49
7.92
28.12
28.52
87
0.580
FCF / Net incomex
0.385
0.378
0.341
0.352
0.334
0.312
0.347
0.329
0.347
0.358
1.476
0.347
0.347
87
2.80
ROIC%
27.73
29.60
27.40
29.51
26.74
25.60
28.19
25.25
28.18
28.19
18.64
28.18
27.96
46
3.89
Return on equity%
23.53
21.09
20.68
23.55
26.50
27.33
27.05
25.41
26.77
28.91
20.67
27.05
25.95
35
16.12
Return on assets%
28.04
26.19
23.74
25.41
23.05
20.84
18.74
21.03
18.48
17.78
16.43
18.74
22.04
8
3.52
EPSRp
8.47
8.69
8.94
9.80
8.91
8.34
7.17
6.44
5.90
5.96
3.69
(7.73%)
(3.89%)
—
18.12
EPS growth%
11.46
9.69
9.43
7.09
7.50
8.28
8.50
8.04
10.05
11.43
20.07
8.50
8.96
87
8.03
Bookvalue per shRp
3.23
3.30
3.40
3.24
3.01
3.07
3.35
3.45
3.22
3.36
3.50
2.21%
0.56%
—
13.12
FCF per shareRp
15.78
16.29
17.60
18.83
19.42
20.88
21.25
24.10
23.75
24.41
3.07
4.67%
4.93%
—
9.15
Dividend per shRp
2.79
2.50
2.64
2.42
2.11
1.84
1.84
1.94
1.90
1.81
10.38
(3.07%)
(4.92%)
—
2.10
Div yield (avg)%
14.72
13.94
12.28
14.34
12.11
10.50
12.23
13.99
14.48
13.79
6.13
13.79
13.86
25
15.24
Payout ratio%
2.00
4.21
7.18
9.76
11.59
13.83
15.16
16.72
17.94
18.31
5.72
16.72
12.71
66
2.625
Shares (diluted)B
3.742
3.788
4.390
4.408
4.194
4.376
4.369
4.546
5.364
6.221
2.607
8.21%
6.10%
74
7.48
Buyback yield%
20.63
23.20
25.24
24.45
25.11
22.34
19.37
19.25
17.96
18.37
27.95
19.25
21.49
93
1.516
D/E ratiox
1.602
1.734
1.873
1.898
1.852
1.858
2.071
2.004
2.200
2.375
1.245
2.071
1.885
52
96.49
Enterprise valueRp B
41.21
43.97
46.14
42.41
42.18
38.34
41.28
40.85
40.31
42.62
26.60
0.21%
(0.48%)
43
74.71
LT debtRp B
50.87
55.15
58.49
56.84
60.48
68.53
73.99
70.64
70.65
77.67
49.34
5.13%
3.80%
72
Cost of revenue
6.98%
1.00×
Operating expenses
6.87%
0.99×
Goodwill & intangibles
13.07%
Spread over hurdle
(4.54%)