42.39
RevenueRp B
38.61
39.42
40.39
40.29
41.21
41.07
40.38
40.78
41.71
42.58
44.37
0.66%
1.17%
85
10.71
Revenue growth%
24.68
24.04
22.24
20.82
23.00
25.19
27.87
25.36
25.31
24.29
12.42
25.31
24.49
31
26.65
Gross margin%
5.06
6.30
5.37
8.12
10.08
10.52
12.17
10.80
8.39
9.65
14.49
10.52
9.02
94
28.62
Operating margin%
32.32
32.13
34.49
31.81
29.16
26.76
28.62
30.00
31.10
28.53
19.72
28.62
30.55
21
4.64
Net margin%
14.23
14.61
12.34
10.48
10.24
10.82
11.61
12.96
11.18
10.07
12.26
11.18
11.39
23
17.11
P/E ratio (avg)x
6.013
6.080
5.720
4.983
5.103
5.280
5.403
5.147
4.457
3.934
6.618
5.147
5.213
10
20.25
EV/EBITx
34.75
38.90
38.14
44.06
45.86
54.90
58.54
69.57
75.13
86.60
32.61
69.57
50.38
45
28.94
FCF yield (avg)%
29.89
27.13
24.33
24.96
23.53
22.11
21.77
24.72
26.92
29.45
22.24
24.72
24.84
61
22.73
FCF margin%
26.78
26.35
28.42
26.31
27.21
26.72
29.46
28.11
26.47
26.31
27.58
26.72
26.75
11
1.683
FCF / Net incomex
1.278
1.205
1.156
1.099
1.229
1.362
1.307
1.433
1.400
1.240
0.806
1.362
1.259
69
2.24
ROIC%
0.40
0.99
1.74
1.41
0.40
2.37
4.48
4.83
5.97
5.36
8.17
4.83
2.06
80
29.77
Return on equity%
6.64
8.97
11.92
13.07
10.46
7.75
7.26
6.71
9.43
10.38
17.85
7.75
9.20
23
25.82
Return on assets%
29.50
28.34
27.74
26.34
26.47
27.42
30.24
27.61
28.31
30.45
14.93
28.31
28.02
88
11.42
EPSRp
3.28
3.42
3.79
3.96
4.02
3.75
3.71
4.21
4.50
5.09
11.99
4.85%
5.25%
—
27.12
EPS growth%
35.26
32.32
29.63
32.56
32.00
33.33
33.44
36.19
38.31
39.16
28.85
36.19
33.39
67
6.06
Bookvalue per shRp
10.27
11.29
11.39
12.50
13.51
13.51
11.89
11.67
10.63
9.89
11.71
(6.04%)
(1.14%)
—
6.88
FCF per shareRp
6.34
7.18
6.88
7.49
7.31
7.77
8.30
8.42
8.41
9.36
14.07
5.08%
3.96%
—
4.18
Dividend per shRp
11.57
12.67
11.16
11.57
12.53
13.78
14.81
15.27
14.26
15.87
2.66
4.85%
3.10%
—
12.50
Div yield (avg)%
17.93
15.14
13.41
15.95
18.26
17.60
19.80
20.39
21.64
19.15
16.97
19.80
18.09
90
28.82
Payout ratio%
17.78
17.69
17.22
17.50
14.86
14.49
12.16
11.80
11.37
13.13
29.07
12.16
14.67
16
1.960
Shares (diluted)B
1.420
1.325
1.419
1.377
1.279
1.341
1.378
1.348
1.420
1.413
2.021
2.01%
(0.32%)
20
5.90
Buyback yield%
21.58
24.19
25.78
26.58
23.90
26.86
27.55
27.03
26.04
26.31
25.99
26.86
26.17
84
0.808
D/E ratiox
1.930
1.981
2.102
2.349
2.381
2.685
3.122
3.032
3.324
3.478
0.979
3.122
2.533
82
12.35
Enterprise valueRp B
10.54
11.66
12.28
13.48
13.73
12.69
11.19
12.16
12.43
13.12
7.787
(0.91%)
1.52%
39
11.66
LT debtRp B
28.35
27.88
29.17
29.97
30.46
31.47
30.08
31.12
31.73
31.49
37.48
0.67%
1.70%
23
Cost of revenue
1.25%
1.01×
Operating expenses
0.72%
0.96×
Goodwill & intangibles
19.69%
Cash and investments
15.70%
Spread over hurdle
21.27%