50.45
RevenueRp B
51.44
52.01
52.80
52.38
53.87
56.06
57.88
59.46
60.40
61.22
52.72
2.59%
2.08%
47
28.16
Revenue growth%
5.73
2.90
5.39
6.93
4.11
5.52
4.96
7.76
9.65
8.77
25.10
7.76
5.62
41
25.06
Gross margin%
21.44
23.75
24.65
26.96
24.92
26.44
25.52
25.13
26.32
24.62
23.10
25.52
25.02
85
15.05
Operating margin%
10.54
8.43
5.80
5.36
4.47
1.77
3.29
2.64
4.61
7.19
24.56
3.29
4.98
83
26.36
Net margin%
14.26
12.02
11.50
11.20
9.55
7.95
9.28
10.87
9.17
7.32
17.21
9.17
10.21
54
32.83
P/E ratio (avg)x
42.52
45.34
52.32
58.17
68.00
67.60
73.44
71.11
74.70
80.45
33.91
73.44
67.80
43
24.43
EV/EBITx
25.16
23.37
22.08
22.43
24.91
24.66
25.95
26.86
25.23
25.18
21.46
25.23
25.04
43
22.43
FCF yield (avg)%
24.70
25.61
25.37
24.02
26.44
25.65
25.23
24.10
25.74
25.38
3.04
25.38
25.38
40
23.21
FCF margin%
18.87
19.02
18.09
20.84
23.59
22.10
22.48
24.06
22.68
19.82
17.09
22.48
21.47
59
0.579
FCF / Net incomex
1.922
2.157
2.014
2.277
2.264
2.333
2.169
2.429
2.316
2.285
0.262
2.316
2.270
43
12.78
ROIC%
15.61
17.24
19.64
19.19
20.22
18.77
20.58
22.83
23.23
25.91
3.20
22.83
19.93
70
16.31
Return on equity%
20.08
22.17
21.75
23.89
25.95
25.17
23.20
25.65
24.83
27.17
20.61
25.17
24.36
78
7.95
Return on assets%
7.64
8.01
6.44
5.64
6.13
6.69
7.83
6.47
5.91
4.66
17.16
6.47
6.45
41
4.90
EPSRp
7.18
6.66
6.38
6.42
5.79
5.27
5.33
5.87
5.34
5.68
5.47
(0.39%)
(2.53%)
—
10.27
EPS growth%
5.55
5.76
4.68
5.55
8.51
7.13
9.52
9.70
7.97
5.85
21.30
7.97
6.49
66
2.34
Bookvalue per shRp
7.15
7.33
7.99
8.56
9.02
9.46
10.21
12.03
14.01
15.05
4.67
10.78%
7.34%
—
6.82
FCF per shareRp
4.12
3.87
3.46
3.06
2.73
2.89
2.69
2.49
2.37
2.57
7.26
(1.22%)
(4.65%)
—
7.57
Dividend per shRp
9.30
8.85
9.69
10.57
11.64
12.73
12.34
13.53
14.49
14.75
5.18
4.85%
6.16%
—
17.03
Div yield (avg)%
25.76
24.64
26.41
27.20
27.55
27.94
28.15
31.00
32.40
32.96
27.47
31.00
27.75
17
12.82
Payout ratio%
14.00
16.15
19.05
18.84
17.46
18.61
19.96
17.21
18.88
18.44
27.12
18.61
18.53
77
3.411
Shares (diluted)B
3.141
2.826
3.001
3.243
2.928
3.018
2.804
2.538
2.492
2.466
3.418
(3.38%)
(3.14%)
43
24.62
Buyback yield%
23.61
25.33
24.04
25.19
27.59
25.08
25.26
23.26
25.00
27.68
19.33
25.08
25.13
81
1.315
D/E ratiox
1.266
1.282
1.305
1.125
1.111
1.149
1.218
1.278
1.121
1.005
1.749
1.149
1.183
22
17.91
Enterprise valueRp B
67.08
75.25
69.30
73.37
75.20
82.54
91.20
94.03
84.91
81.36
7.763
1.59%
1.75%
24
77.74
LT debtRp B
44.65
44.81
39.42
37.26
37.98
36.35
37.58
38.02
33.39
35.63
37.93
(1.27%)
(2.76%)
56
Cost of revenue
1.97%
0.99×
Operating expenses
2.78%
1.07×
Property and equipment
20.92%
Goodwill & intangibles
13.95%
Spread over hurdle
(1.27%)