1.706
RevenueRp B
26.18
26.79
27.75
28.15
28.32
28.38
28.62
29.22
30.02
30.46
1.789
1.47%
1.86%
45
14.87
Revenue growth%
21.08
23.33
20.80
21.98
20.59
18.65
17.57
14.75
15.93
18.76
18.25
17.57
19.67
19
11.64
Gross margin%
24.41
26.01
27.47
26.81
24.88
26.92
28.90
31.05
28.25
31.25
10.32
28.90
27.20
64
9.08
Operating margin%
18.09
20.43
23.10
20.61
20.20
19.27
21.31
19.71
20.34
17.66
17.04
19.71
20.27
65
3.10
Net margin%
22.91
20.77
23.47
21.45
18.45
16.95
18.87
21.84
18.90
19.25
29.18
18.90
20.01
15
24.36
P/E ratio (avg)x
56.63
62.74
75.13
78.23
78.60
76.38
76.36
86.67
95.04
97.26
17.87
86.67
77.30
58
20.42
EV/EBITx
34.03
36.31
42.73
46.24
47.01
50.01
53.32
62.96
74.56
76.92
15.58
62.96
48.51
44
29.90
FCF yield (avg)%
20.37
19.14
20.78
22.34
23.81
24.50
22.71
23.93
22.83
21.27
16.05
22.83
22.53
47
9.05
FCF margin%
8.83
7.41
7.89
10.24
12.93
10.03
12.61
13.22
11.71
14.02
5.94
12.61
10.97
41
1.454
FCF / Net incomex
0.177
0.204
0.234
0.244
0.274
0.297
0.338
0.356
0.393
0.414
1.305
0.356
0.286
38
11.74
ROIC%
16.38
16.16
15.81
16.67
19.59
21.82
21.63
21.32
20.31
21.60
28.09
21.60
19.95
57
8.68
Return on equity%
16.49
19.38
19.71
20.99
19.06
21.74
24.53
21.94
19.17
20.08
25.21
21.74
19.90
50
9.31
Return on assets%
20.32
20.75
19.88
22.10
23.57
21.20
18.84
18.34
18.25
19.09
6.91
18.84
20.10
95
20.47
EPSRp
26.19
25.32
24.82
26.37
28.46
30.44
30.97
34.23
39.71
46.14
22.43
10.14%
6.28%
—
2.55
EPS growth%
8.08
7.06
9.89
12.18
11.32
10.71
8.66
7.24
4.38
2.13
21.26
7.24
8.37
68
20.83
Bookvalue per shRp
13.53
13.59
13.85
12.99
13.37
12.02
11.57
10.98
11.41
10.69
8.16
(4.38%)
(3.47%)
—
20.56
FCF per shareRp
20.68
19.32
19.62
18.03
17.96
17.90
17.19
16.53
18.03
17.86
27.94
(0.11%)
(1.93%)
—
29.04
Dividend per shRp
40.25
39.32
46.30
51.70
55.15
61.74
67.80
69.56
66.04
75.08
25.78
6.36%
8.03%
—
14.21
Div yield (avg)%
18.83
17.54
19.80
18.79
16.70
18.43
17.45
17.97
16.78
18.87
15.45
17.97
18.20
28
5.17
Payout ratio%
8.72
5.84
7.23
5.57
5.53
6.87
5.05
2.23
3.74
3.80
16.86
3.80
5.55
25
0.796
Shares (diluted)B
1.019
1.091
1.273
1.230
1.190
1.366
1.499
1.500
1.537
1.785
0.781
8.44%
5.62%
18
14.34
Buyback yield%
21.69
23.45
20.63
21.40
24.13
25.17
23.70
24.44
24.25
25.54
20.75
24.44
23.91
76
1.200
D/E ratiox
0.534
0.479
0.418
0.395
0.397
0.382
0.390
0.375
0.401
0.371
0.581
0.382
0.396
86
25.94
Enterprise valueRp B
33.73
35.70
39.72
40.28
43.61
44.63
49.52
50.01
46.30
48.68
23.93
2.23%
2.84%
76
1.423
LT debtRp B
21.87
24.72
25.17
29.41
30.75
35.00
38.65
42.61
49.06
52.21
20.56
11.17%
8.92%
90
Cost of revenue
1.86%
1.00×
Operating expenses
1.43%
0.96×
Goodwill & intangibles
15.26%
Cash and investments
13.99%
Spread over hurdle
(6.94%)