3.910
RevenueRp B
29.50
30.51
31.36
32.11
33.78
34.09
34.92
36.82
37.87
39.65
4.309
3.26%
3.39%
93
9.10
Revenue growth%
30.45
32.27
32.57
30.46
32.59
32.12
31.73
30.44
28.48
28.45
17.72
30.44
31.09
78
23.76
Gross margin%
31.01
33.31
32.04
34.07
31.58
28.95
26.69
24.25
23.47
22.88
20.68
24.25
29.98
77
13.09
Operating margin%
16.34
13.62
12.34
12.79
11.48
12.10
12.22
13.95
13.66
15.33
10.07
13.66
13.20
71
17.92
Net margin%
32.61
31.10
33.27
34.24
31.77
30.42
31.05
28.52
27.26
27.13
20.30
28.52
31.07
90
12.17
P/E ratio (avg)x
7.093
7.272
7.016
6.403
6.874
7.219
7.907
7.695
7.517
7.219
21.02
7.517
7.219
73
20.19
EV/EBITx
37.52
35.83
32.60
30.07
27.56
27.48
24.64
23.53
21.80
20.88
25.45
23.53
27.52
83
26.90
FCF yield (avg)%
23.48
22.95
25.66
23.75
25.51
25.18
25.01
24.12
25.16
24.88
25.24
25.01
24.94
20
25.10
FCF margin%
26.46
28.89
26.20
23.89
26.82
24.17
24.66
26.13
28.35
28.07
26.08
26.13
26.33
90
0.565
FCF / Net incomex
0.281
0.254
0.251
0.265
0.229
0.248
0.242
0.255
0.221
0.216
1.738
0.242
0.250
61
9.77
ROIC%
26.40
24.63
22.22
20.39
22.53
21.75
24.41
24.49
24.87
26.79
23.75
24.49
24.45
45
9.40
Return on equity%
25.94
23.85
25.67
27.89
29.73
30.36
28.18
29.27
29.27
30.77
27.45
29.27
28.72
65
27.03
Return on assets%
30.50
29.05
30.37
31.94
29.13
28.86
27.90
26.62
25.12
23.45
2.45
26.62
28.95
79
3.74
EPSRp
0.90
0.93
1.04
1.14
1.14
1.33
1.44
1.48
1.60
1.53
3.82
6.08%
6.94%
—
5.76
EPS growth%
7.58
6.74
8.76
7.35
6.46
3.69
1.38
2.60
0.40
0.70
9.36
1.38
5.07
58
1.15
Bookvalue per shRp
1.50
1.64
1.44
1.28
1.37
1.38
1.40
1.24
1.10
0.96
1.43
(6.91%)
(5.18%)
—
1.99
FCF per shareRp
1.93
2.02
1.88
2.01
1.93
2.13
1.90
1.94
2.13
1.88
4.00
(0.53%)
0.73%
—
2.39
Dividend per shRp
3.47
3.29
2.87
2.76
2.79
2.94
2.99
3.13
2.76
3.02
1.14
1.57%
(1.69%)
—
6.05
Div yield (avg)%
12.71
14.31
13.45
10.92
9.04
9.51
8.88
7.25
10.03
10.62
16.25
9.51
10.33
30
14.39
Payout ratio%
4.95
7.82
8.28
9.67
8.00
8.06
7.85
5.49
5.44
4.24
2.99
5.49
7.83
29
2.100
Shares (diluted)B
2.013
1.958
2.082
1.858
1.990
2.140
1.941
1.951
1.822
1.671
2.197
(3.44%)
(2.06%)
29
4.44
Buyback yield%
22.34
23.67
22.13
24.73
25.98
23.66
22.24
21.58
21.38
21.91
17.21
21.91
22.29
49
1.646
D/E ratiox
0.706
0.713
0.689
0.595
0.569
0.579
0.622
0.627
0.621
0.538
0.335
0.621
0.621
58
6.162
Enterprise valueRp B
19.93
20.08
20.56
20.69
20.26
20.57
18.88
19.97
22.14
19.98
25.36
(0.27%)
(0.28%)
75
27.17
LT debtRp B
16.28
17.64
18.82
21.51
24.31
24.83
24.41
26.62
26.96
27.12
13.60
2.21%
5.28%
28
Cost of revenue
3.30%
0.99×
Operating expenses
2.93%
0.96×
Property and equipment
15.51%
Spread over hurdle
(5.31%)