3.771
RevenueRp B
7.327
7.490
7.778
7.957
8.137
8.110
8.136
8.415
8.409
8.714
3.957
1.38%
1.86%
29
27.50
Revenue growth%
8.88
9.68
10.32
12.75
10.25
9.82
7.86
5.78
8.38
5.52
25.75
7.86
9.28
25
18.43
Gross margin%
18.56
18.03
20.23
18.23
15.94
17.65
18.37
15.49
15.19
14.72
25.11
15.49
17.84
64
29.42
Operating margin%
26.00
28.40
29.64
31.88
30.46
31.87
31.70
32.84
35.72
33.90
2.18
32.84
31.78
83
24.87
Net margin%
15.94
14.43
16.01
18.58
16.59
15.93
14.92
17.29
14.67
15.98
21.77
15.93
15.96
28
33.01
P/E ratio (avg)x
53.45
61.83
63.36
59.63
64.71
71.88
84.44
81.63
92.65
95.18
9.891
84.44
68.30
49
13.96
EV/EBITx
34.65
31.89
32.67
29.22
27.76
26.73
28.04
30.92
32.33
35.50
18.33
30.92
31.41
74
27.26
FCF yield (avg)%
6.19
4.86
7.48
8.59
7.99
10.00
11.35
13.60
12.76
9.86
6.07
11.35
9.22
77
28.87
FCF margin%
23.41
20.63
19.03
16.77
19.33
16.53
13.57
15.33
18.27
15.61
17.81
15.61
17.52
21
1.491
FCF / Net incomex
1.572
1.482
1.669
1.549
1.644
1.747
1.756
1.888
1.932
2.035
0.491
1.888
1.708
56
25.64
ROIC%
22.11
21.34
23.60
23.26
21.02
23.96
25.95
26.74
25.19
23.37
11.89
25.19
23.48
52
7.96
Return on equity%
13.67
14.19
12.83
9.88
7.78
6.02
3.27
3.45
5.37
5.25
4.13
5.25
6.90
69
14.52
Return on assets%
18.65
18.20
17.21
14.35
12.36
11.17
8.51
9.71
11.88
10.24
5.21
10.24
12.12
49
5.25
EPSRp
8.77
9.71
9.43
10.60
10.15
9.35
8.60
9.11
9.12
8.82
5.81
(2.76%)
(0.73%)
—
10.84
EPS growth%
18.78
17.03
14.29
11.96
10.97
9.11
10.13
10.53
9.91
11.99
2.51
10.13
11.47
89
3.41
Bookvalue per shRp
2.25
2.30
2.19
2.43
2.27
2.58
2.63
2.89
3.02
2.98
9.58
5.65%
3.70%
—
6.00
FCF per shareRp
10.08
9.65
9.95
10.24
10.06
11.66
11.86
11.45
12.99
14.09
4.44
6.96%
4.38%
—
5.45
Dividend per shRp
3.02
2.79
2.76
2.79
2.87
2.97
3.25
3.45
3.16
2.79
5.49
(0.60%)
(0.53%)
—
5.96
Div yield (avg)%
19.34
17.66
19.56
19.15
19.85
20.14
20.36
21.56
23.48
23.47
4.24
21.56
20.00
95
8.49
Payout ratio%
6.55
5.38
2.63
3.12
4.84
7.03
9.07
8.86
8.90
10.59
19.86
8.90
6.79
78
404.3
Shares (diluted)M
537.4
554.9
589.1
656.9
634.2
658.5
625.9
660.3
708.4
725.9
389.0
2.74%
4.32%
86
5.12
Buyback yield%
14.47
12.31
14.06
16.27
15.98
13.53
14.83
16.39
15.45
17.51
26.82
15.45
15.14
11
0.975
D/E ratiox
1.311
1.519
1.709
1.776
1.947
2.231
2.213
2.191
2.483
2.612
1.058
2.231
2.069
35
6.145
Enterprise valueRp B
5.407
5.804
5.545
5.142
4.997
4.434
4.673
4.391
3.944
4.077
4.964
(3.99%)
(2.46%)
46
4.414
LT debtRp B
5.038
4.744
4.523
4.886
5.319
5.351
5.585
6.080
6.559
6.540
3.889
4.22%
4.25%
44
Cost of revenue
2.02%
1.02×
Operating expenses
1.74%
0.99×
Spread over hurdle
(7.91%)