5.337
RevenueRp B
3.330
3.551
3.899
4.190
4.603
5.009
5.401
5.947
6.351
6.811
5.932
8.15%
8.31%
81
7.60
Revenue growth%
14.26
14.15
11.46
13.29
12.02
12.01
11.45
10.55
7.64
8.58
9.68
10.55
11.74
69
21.41
Gross margin%
0.40
0.40
1.67
1.43
1.73
0.40
2.99
5.82
5.10
4.02
29.57
4.02
1.70
47
15.89
Operating margin%
8.54
9.28
9.78
9.08
8.70
6.29
6.96
9.82
7.98
10.26
19.63
7.98
8.89
47
10.35
Net margin%
26.91
25.94
28.18
29.98
31.96
33.90
32.73
33.97
33.23
30.79
27.31
33.23
31.38
52
37.55
P/E ratio (avg)x
17.79
19.65
22.23
26.33
29.98
32.30
38.80
39.38
40.81
41.41
8.513
39.38
31.14
79
22.78
EV/EBITx
21.70
19.81
20.83
20.71
20.36
20.99
18.59
20.15
21.86
23.24
16.24
20.99
20.77
91
14.39
FCF yield (avg)%
21.09
20.85
20.50
21.48
19.62
20.97
18.53
16.14
13.80
13.28
5.68
16.14
20.06
50
17.86
FCF margin%
34.88
37.86
35.09
35.52
36.03
38.05
39.26
37.63
37.88
37.84
23.26
37.88
37.73
19
0.664
FCF / Net incomex
1.858
1.753
1.654
1.535
1.623
1.439
1.318
1.361
1.217
1.157
1.120
1.318
1.487
50
8.81
ROIC%
10.28
7.45
4.59
5.64
6.39
5.57
3.32
3.91
2.27
2.39
26.69
3.32
5.08
76
6.58
Return on equity%
16.51
17.66
17.93
20.74
21.59
20.12
17.81
17.67
20.50
18.67
14.03
18.67
18.30
48
14.76
Return on assets%
18.85
19.45
16.84
18.65
19.97
17.81
15.76
17.33
19.88
17.60
16.45
17.60
18.23
93
5.85
EPSRp
4.57
4.32
4.40
5.10
5.94
6.75
7.54
8.07
9.41
10.35
6.27
11.74%
8.64%
—
8.50
EPS growth%
22.70
20.86
22.64
21.87
19.08
20.73
20.62
19.00
20.68
23.66
22.46
20.68
20.79
89
2.88
Bookvalue per shRp
3.04
3.00
3.35
3.62
3.68
3.75
3.86
3.50
3.24
3.66
5.13
(0.08%)
2.63%
—
7.19
FCF per shareRp
5.03
5.63
6.05
5.97
6.43
5.89
6.40
6.18
6.37
6.60
4.00
0.55%
2.88%
—
4.05
Dividend per shRp
2.94
3.10
3.04
3.34
3.47
3.74
4.38
4.73
4.82
5.69
3.13
10.36%
7.06%
—
16.60
Div yield (avg)%
17.41
18.83
16.16
15.71
13.96
11.60
9.82
8.25
9.27
10.49
21.95
9.82
12.78
81
11.06
Payout ratio%
10.12
11.58
10.53
10.01
8.75
7.94
5.05
3.46
3.03
2.70
28.56
3.46
8.35
71
469.9
Shares (diluted)M
552.4
547.2
590.1
657.3
732.7
796.5
739.7
734.7
773.5
792.5
462.1
1.58%
2.99%
20
7.85
Buyback yield%
27.51
25.94
26.27
26.05
24.26
23.99
25.46
25.50
23.84
21.92
4.68
23.99
25.48
85
1.658
D/E ratiox
1.282
1.269
1.251
1.390
1.457
1.644
1.666
1.909
1.831
1.755
0.100
1.755
1.551
61
0.311
Enterprise valueRp B
4.058
4.415
4.120
4.297
3.829
3.544
3.674
4.062
4.470
3.907
6.017
0.41%
0.11%
31
4.605
LT debtRp B
5.767
5.421
5.959
5.908
6.874
6.639
6.566
6.940
7.827
8.961
3.740
5.45%
5.09%
26
Cost of revenue
8.29%
1.00×
Operating expenses
7.83%
0.96×
Goodwill & intangibles
16.95%
Spread over hurdle
12.65%