36.92
RevenueRp B
29.88
31.12
33.13
34.68
36.12
37.88
40.26
42.58
45.35
48.26
39.41
5.97%
5.66%
60
3.63
Revenue growth%
13.13
13.63
13.78
14.67
16.04
18.11
16.37
17.48
19.54
17.50
6.66
17.50
16.21
33
15.48
Gross margin%
17.75
15.08
16.20
13.75
12.79
12.18
10.30
8.27
10.95
12.59
16.89
10.95
12.69
11
2.71
Operating margin%
28.10
28.97
31.58
30.80
30.20
28.55
26.60
24.19
23.96
26.32
16.35
26.32
28.33
61
13.76
Net margin%
8.53
6.33
3.56
5.98
3.56
1.34
0.40
1.22
1.89
2.85
25.84
1.34
3.21
60
35.81
P/E ratio (avg)x
20.50
22.00
21.13
19.60
20.85
23.32
21.84
24.33
26.23
26.98
15.62
24.33
21.92
91
21.94
EV/EBITx
17.72
16.15
15.37
13.93
14.18
12.98
12.84
13.67
13.88
14.81
28.12
13.67
14.06
30
23.74
FCF yield (avg)%
7.34
4.85
6.90
4.77
1.81
4.66
3.96
6.45
5.78
6.87
5.17
5.78
5.31
75
6.41
FCF margin%
22.83
25.13
26.27
24.55
24.95
22.01
22.18
23.47
24.45
23.63
8.71
23.47
24.04
92
0.860
FCF / Net incomex
1.651
1.890
1.820
1.733
1.725
1.643
1.616
1.756
1.802
2.007
1.128
1.756
1.744
36
5.62
ROIC%
11.56
10.23
8.76
8.72
11.55
9.70
9.15
8.78
7.60
7.39
26.97
8.78
8.96
31
18.78
Return on equity%
11.55
10.97
12.07
13.75
11.13
10.91
12.18
9.37
6.86
4.13
16.88
9.37
11.05
6
8.52
Return on assets%
22.87
23.24
24.85
24.05
23.97
26.46
28.42
28.19
28.34
25.38
19.73
28.19
25.12
16
11.01
EPSRp
52.75
56.31
59.40
60.13
71.04
71.83
76.73
85.75
102.36
122.55
12.32
11.52%
10.93%
—
24.46
EPS growth%
20.10
17.24
19.96
22.68
23.98
22.69
23.91
23.79
21.22
21.90
19.35
22.69
22.29
23
15.23
Bookvalue per shRp
5.64
5.60
5.66
5.61
5.98
6.19
6.56
7.66
8.24
9.36
24.03
9.39%
4.62%
—
16.10
FCF per shareRp
4.86
4.61
4.84
4.55
4.33
4.33
4.27
4.10
4.28
4.48
7.52
0.66%
(1.36%)
—
24.95
Dividend per shRp
28.39
32.66
33.97
39.05
39.51
39.65
41.64
49.87
52.62
54.28
23.96
6.56%
6.75%
—
11.14
Div yield (avg)%
20.98
18.66
19.99
17.26
18.17
17.67
15.25
13.39
12.47
14.82
26.12
14.82
17.47
57
29.14
Payout ratio%
0.84
2.78
4.91
2.98
0.58
1.56
3.42
0.97
3.82
3.07
22.45
3.07
2.88
24
653.0
Shares (diluted)M
464.8
406.3
392.6
379.7
356.2
341.7
296.0
258.6
237.6
252.2
656.2
(6.67%)
(6.35%)
55
17.64
Buyback yield%
15.91
18.35
15.74
18.16
20.35
22.59
23.23
20.25
23.15
25.40
18.16
23.15
20.30
6
1.768
D/E ratiox
0.393
0.444
0.501
0.525
0.548
0.514
0.576
0.632
0.700
0.721
0.737
0.632
0.536
85
12.07
Enterprise valueRp B
30.00
29.52
33.67
33.38
37.38
41.65
47.48
54.91
60.40
63.72
5.720
11.25%
8.93%
95
23.17
LT debtRp B
9.250
8.603
9.146
8.873
8.334
7.428
6.405
5.656
5.819
5.062
27.04
(9.49%)
(6.71%)
82
Cost of revenue
5.38%
0.97×
Operating expenses
5.40%
0.98×
Goodwill & intangibles
17.54%