5.755
RevenueRp B
39.02
41.66
44.03
46.83
49.73
52.09
56.24
60.42
64.96
69.70
6.354
6.98%
6.63%
46
17.64
Revenue growth%
28.98
26.97
27.24
26.70
25.22
22.80
24.61
21.84
19.87
20.98
8.61
21.84
24.92
41
4.75
Gross margin%
7.35
6.66
4.50
4.06
4.00
1.18
4.09
1.65
3.47
1.43
29.38
1.65
4.03
27
14.56
Operating margin%
26.12
27.93
25.82
26.97
28.21
25.98
23.49
23.68
23.62
25.67
23.06
23.68
25.90
82
9.70
Net margin%
15.13
12.71
11.28
12.45
15.37
12.53
15.38
13.73
15.90
14.19
5.63
14.19
13.96
87
12.98
P/E ratio (avg)x
31.61
32.85
37.38
41.49
41.24
42.00
45.03
51.03
49.00
48.12
35.38
48.12
41.74
61
11.35
EV/EBITx
8.271
9.434
9.546
8.911
9.602
10.41
9.987
11.09
10.70
10.13
25.88
10.41
9.794
11
3.19
FCF yield (avg)%
25.97
25.50
27.81
30.12
32.07
29.27
30.07
31.28
32.13
30.32
9.97
30.32
30.10
13
20.85
FCF margin%
31.16
33.00
35.85
34.97
36.88
36.90
34.42
35.21
37.76
37.43
16.70
36.90
35.53
35
0.492
FCF / Net incomex
1.783
1.688
1.601
1.762
1.904
2.106
2.284
2.430
2.201
2.361
0.953
2.284
2.005
18
25.72
ROIC%
24.36
21.78
24.50
24.20
24.65
25.43
26.45
24.39
22.98
25.16
19.85
25.16
24.45
80
15.88
Return on equity%
11.82
11.74
11.53
12.44
9.56
7.04
6.48
6.03
7.98
9.63
8.35
7.04
9.60
17
2.10
Return on assets%
16.64
14.61
13.45
13.41
14.31
11.32
10.30
7.57
7.46
10.10
8.53
10.10
12.36
70
11.10
EPSRp
6.04
6.71
6.15
5.93
5.73
5.42
5.54
5.67
6.10
6.06
11.95
1.12%
0.59%
—
13.66
EPS growth%
7.76
4.81
2.38
4.82
5.63
3.86
1.83
3.86
0.98
0.40
18.25
1.83
3.86
87
12.04
Bookvalue per shRp
30.21
34.16
35.05
40.57
44.58
48.91
52.71
51.83
51.62
52.40
24.46
3.28%
6.52%
—
10.79
FCF per shareRp
34.24
36.60
38.71
39.47
40.10
47.58
55.29
53.42
55.93
54.04
7.59
6.15%
6.02%
—
7.36
Dividend per shRp
4.96
4.45
4.85
4.29
4.55
4.14
3.66
3.83
3.93
3.56
17.74
(4.78%)
(3.33%)
—
10.75
Div yield (avg)%
27.73
30.01
27.78
29.72
32.51
34.79
32.30
34.16
33.73
36.22
18.29
34.16
32.40
42
29.74
Payout ratio%
32.72
34.38
36.11
37.37
39.31
41.04
41.98
42.23
44.50
45.13
12.92
42.23
40.17
63
2.047
Shares (diluted)B
2.533
2.669
2.921
2.927
3.171
3.756
3.818
4.255
4.940
5.870
2.022
13.10%
8.75%
33
16.95
Buyback yield%
13.95
13.11
13.34
16.05
18.60
16.72
17.05
16.54
14.35
15.51
4.02
16.54
15.78
34
0.264
D/E ratiox
1.809
1.663
1.648
1.704
1.789
1.654
1.853
2.101
2.309
2.615
1.202
2.101
1.799
10
29.22
Enterprise valueRp B
38.30
41.46
41.73
39.15
35.23
37.78
36.31
40.93
45.87
48.43
58.63
6.57%
2.96%
60
7.360
LT debtRp B
6.877
6.551
7.155
6.529
6.723
6.598
6.909
6.620
6.307
6.825
69.45
0.30%
0.30%
10
Cost of revenue
6.43%
0.98×
Operating expenses
7.32%
1.07×
Cash and investments
21.25%
Goodwill & intangibles
19.91%
Spread over hurdle
34.95%