50.22
RevenueRp B
45.23
48.99
51.04
53.49
57.03
59.75
63.35
66.82
70.82
75.76
53.66
5.84%
5.86%
9
25.28
Revenue growth%
27.24
27.39
26.35
24.62
25.12
27.50
26.68
29.11
28.98
30.82
5.15
28.98
27.32
94
27.22
Gross margin%
28.23
27.91
27.82
25.14
25.73
25.43
25.76
27.03
29.32
27.90
6.43
27.03
27.42
77
29.52
Operating margin%
36.20
37.41
36.87
38.32
38.79
39.97
39.22
36.55
34.86
37.24
18.39
37.24
37.32
73
21.38
Net margin%
9.77
10.64
11.98
13.78
15.01
16.41
17.73
17.90
19.50
20.65
24.38
17.90
15.71
77
22.25
P/E ratio (avg)x
26.71
26.41
26.40
30.09
33.01
35.35
38.81
38.47
39.89
40.80
16.87
38.81
34.18
34
27.67
EV/EBITx
11.18
10.61
10.27
8.993
9.074
9.467
9.645
8.868
8.247
7.637
13.04
8.868
9.271
40
24.58
FCF yield (avg)%
3.29
2.08
0.85
0.94
0.81
2.88
0.88
0.40
1.78
0.40
3.53
0.88
0.91
16
9.11
FCF margin%
11.24
11.31
9.43
8.09
7.24
7.23
6.00
6.09
6.53
3.72
25.35
6.09
7.24
87
0.686
FCF / Net incomex
2.175
2.077
2.032
2.191
2.406
2.595
2.546
2.893
2.942
3.482
0.143
2.893
2.476
69
29.52
ROIC%
9.05
10.67
12.47
13.69
12.61
15.34
13.68
16.52
14.23
15.49
25.40
15.34
13.69
29
11.03
Return on equity%
18.47
19.95
18.23
19.50
22.01
20.68
23.67
21.39
21.08
19.39
16.91
21.08
20.32
67
2.31
Return on assets%
26.14
25.40
25.38
25.82
25.70
26.44
26.50
24.62
22.58
23.79
9.85
24.62
25.55
59
5.48
EPSRp
13.15
12.11
11.16
12.37
13.45
12.14
11.57
11.38
10.64
11.06
5.74
(3.83%)
(1.66%)
—
26.81
EPS growth%
10.18
11.19
9.09
6.53
7.34
4.75
3.07
5.58
8.22
7.89
7.52
5.58
7.61
41
8.74
Bookvalue per shRp
4.26
4.47
4.01
3.97
3.49
3.43
3.34
2.96
2.81
2.86
7.11
(3.92%)
(5.10%)
—
9.31
FCF per shareRp
19.23
20.48
21.71
23.62
27.86
29.28
35.11
41.49
45.34
54.60
14.09
14.41%
11.77%
—
10.95
Dividend per shRp
19.00
19.13
18.88
21.13
24.94
26.22
31.14
35.63
37.84
37.25
17.95
8.36%
7.37%
—
14.49
Div yield (avg)%
18.28
20.11
21.54
24.50
25.80
24.11
21.39
23.15
26.14
25.12
13.41
24.11
23.63
87
27.26
Payout ratio%
21.64
20.07
18.28
16.83
14.66
14.79
15.21
14.93
12.90
13.04
26.04
14.79
15.07
84
1.699
Shares (diluted)B
2.456
2.634
2.762
2.704
3.073
3.387
3.367
3.822
4.036
4.722
1.680
8.97%
8.37%
63
7.45
Buyback yield%
3.77
2.04
0.71
0.40
0.40
0.62
1.05
3.27
4.53
4.89
10.56
3.27
1.55
8
1.352
D/E ratiox
0.794
0.789
0.759
0.835
0.853
0.854
0.814
0.882
0.884
0.954
0.518
0.882
0.844
20
46.86
Enterprise valueRp B
65.18
70.40
65.04
61.62
67.71
67.32
67.25
64.55
64.25
64.26
19.86
(1.04%)
0.53%
93
16.87
LT debtRp B
31.14
34.10
33.66
38.75
44.36
44.00
52.73
63.21
74.42
84.86
29.38
13.85%
11.13%
63
Cost of revenue
5.57%
0.97×
Operating expenses
6.06%
1.02×
Cash and investments
18.72%
Spread over hurdle
17.80%