33.39
RevenueRp B
21.06
22.52
24.58
26.28
29.13
31.47
34.95
37.82
40.34
44.47
36.70
8.83%
8.61%
62
7.91
Revenue growth%
20.82
19.23
21.16
22.43
21.72
19.68
18.92
20.99
23.87
26.49
24.02
20.99
21.08
83
24.52
Gross margin%
2.79
2.95
1.20
2.19
3.26
5.01
7.52
5.61
5.44
4.64
19.30
5.44
3.95
75
29.00
Operating margin%
22.21
22.31
22.87
24.41
24.11
24.45
25.96
25.44
23.16
24.09
7.86
24.45
24.10
45
12.10
Net margin%
12.92
9.98
12.05
13.73
16.44
14.30
11.49
9.89
10.23
7.64
29.07
10.23
11.77
24
16.10
P/E ratio (avg)x
39.89
41.34
41.52
41.70
48.66
50.99
56.84
62.20
65.88
64.36
13.54
62.20
49.83
25
23.77
EV/EBITx
53.52
64.85
69.31
72.71
82.35
82.26
97.60
98.57
119.2
139.6
24.89
98.57
82.30
25
18.21
FCF yield (avg)%
0.50
0.40
1.49
4.39
6.07
5.35
8.32
6.30
3.70
2.85
29.59
5.35
4.04
45
15.53
FCF margin%
9.92
8.05
8.50
5.56
6.99
9.43
12.21
11.25
11.75
9.25
17.94
11.25
9.34
16
0.387
FCF / Net incomex
0.146
0.165
0.183
0.206
0.214
0.206
0.236
0.234
0.236
0.271
0.216
0.236
0.210
12
22.03
ROIC%
17.73
17.46
15.04
12.40
10.20
10.70
7.96
10.55
9.68
11.23
4.88
10.55
10.97
74
20.98
Return on equity%
29.25
28.14
25.91
28.63
26.83
24.83
26.03
23.49
23.33
26.08
21.20
24.83
26.06
41
22.85
Return on assets%
30.91
28.86
31.59
31.42
31.95
34.61
35.82
37.25
34.99
37.00
6.24
35.82
33.28
27
9.84
EPSRp
11.22
12.58
14.84
14.92
17.87
20.18
23.30
23.87
24.35
28.56
10.36
9.83%
10.28%
—
16.83
EPS growth%
11.19
11.90
14.21
16.97
14.04
15.29
14.75
15.84
17.18
18.01
22.80
15.84
15.02
5
9.62
Bookvalue per shRp
7.74
7.19
6.64
6.28
6.45
7.14
6.51
5.85
6.12
6.29
4.99
(0.50%)
(1.87%)
—
6.85
FCF per shareRp
6.92
7.34
7.79
9.09
8.69
8.46
8.58
9.01
9.97
10.48
6.75
3.81%
5.33%
—
7.67
Dividend per shRp
7.80
7.02
6.65
5.92
5.34
5.20
5.79
5.35
5.23
4.82
3.16
(2.04%)
(4.26%)
—
6.04
Div yield (avg)%
13.92
15.41
17.65
18.28
19.65
18.40
17.79
16.68
17.56
15.03
11.77
17.56
17.60
57
15.48
Payout ratio%
1.87
0.72
0.40
0.40
0.40
0.40
1.70
2.66
0.58
2.60
21.69
1.70
0.65
9
4.189
Shares (diluted)B
5.859
6.961
8.084
9.458
10.22
10.61
10.15
11.80
13.12
13.60
4.147
5.89%
10.22%
64
26.02
Buyback yield%
3.67
1.96
1.38
3.54
4.32
1.51
1.88
0.40
1.36
2.71
17.80
1.51
1.92
70
0.716
D/E ratiox
1.371
1.427
1.478
1.512
1.602
1.445
1.306
1.387
1.253
1.293
0.147
1.306
1.407
66
30.55
Enterprise valueRp B
7.443
7.190
7.911
7.306
6.506
6.286
6.584
6.127
5.856
6.091
38.85
(1.31%)
(1.45%)
18
39.14
LT debtRp B
48.07
45.66
42.16
43.31
45.09
43.49
45.10
45.14
48.59
51.06
13.04
2.51%
1.61%
14
Cost of revenue
8.61%
1.00×
Operating expenses
9.00%
1.04×
Property and equipment
18.28%
Spread over hurdle
(8.52%)