12.25
RevenueRp B
17.87
19.09
20.91
22.80
24.44
26.13
28.67
31.61
34.03
36.98
12.96
8.64%
8.49%
51
3.75
Revenue growth%
21.35
22.38
24.09
25.77
25.23
24.13
26.96
24.03
26.04
26.86
10.99
26.04
24.68
26
13.13
Gross margin%
13.15
11.92
12.27
14.48
12.26
14.95
14.92
16.32
17.40
16.79
2.15
16.32
14.70
50
27.47
Operating margin%
25.75
28.68
30.94
33.47
32.66
32.00
31.04
33.44
33.72
33.70
23.32
33.44
32.33
53
19.75
Net margin%
9.61
8.25
9.80
9.01
7.51
8.22
10.13
10.18
7.88
8.50
19.40
8.50
8.76
7
17.43
P/E ratio (avg)x
9.444
9.184
9.110
8.231
8.299
8.219
8.914
8.790
7.969
8.432
35.97
8.432
8.611
32
37.63
EV/EBITx
14.41
12.20
11.83
12.05
12.59
12.80
11.37
9.623
8.861
8.286
36.41
9.623
11.94
48
18.56
FCF yield (avg)%
22.07
21.70
24.28
24.29
21.42
24.05
22.43
20.37
22.16
21.38
13.87
22.16
22.11
63
14.42
FCF margin%
14.27
12.67
14.42
16.92
19.85
18.50
17.58
19.40
21.23
22.65
12.26
19.40
18.04
49
0.364
FCF / Net incomex
1.860
1.850
1.700
1.797
1.639
1.447
1.486
1.588
1.742
1.682
1.150
1.588
1.691
11
16.34
ROIC%
1.20
0.40
2.39
1.22
0.40
2.73
1.15
2.07
1.36
0.40
28.79
1.36
1.21
24
25.60
Return on equity%
26.50
24.78
26.98
29.20
31.68
33.31
34.83
34.77
37.49
38.60
18.10
34.83
32.50
67
6.98
Return on assets%
24.89
21.89
21.56
24.23
22.70
25.64
22.87
25.23
25.50
25.64
27.40
25.50
24.56
52
3.84
EPSRp
16.48
17.41
18.76
19.28
20.49
22.37
24.32
26.21
29.00
27.30
4.09
5.90%
5.15%
—
2.05
EPS growth%
15.17
16.38
13.59
11.16
11.97
10.59
12.11
14.63
13.54
10.95
17.06
12.11
12.82
84
11.44
Bookvalue per shRp
14.01
15.53
15.04
16.57
15.14
15.17
15.50
14.32
16.21
17.85
2.24
3.35%
3.71%
—
11.61
FCF per shareRp
7.60
8.10
9.28
9.46
9.29
9.86
10.00
9.93
10.48
11.36
10.80
4.10%
3.88%
—
7.74
Dividend per shRp
5.99
6.66
7.14
7.83
8.15
8.72
10.52
10.96
11.11
12.77
7.49
9.40%
8.53%
—
7.57
Div yield (avg)%
28.77
30.81
32.29
30.32
33.10
33.46
32.26
32.42
30.45
32.73
6.81
32.42
32.28
42
7.50
Payout ratio%
0.40
2.24
2.63
0.69
1.65
0.40
0.40
1.70
0.40
0.40
11.00
0.40
0.54
67
1.955
Shares (diluted)B
1.983
2.087
1.930
1.990
2.132
1.889
2.028
2.266
2.333
2.282
1.927
1.37%
1.53%
74
24.52
Buyback yield%
4.07
4.73
6.47
3.90
2.48
0.84
2.01
4.76
6.66
5.64
27.79
4.76
4.40
72
1.683
D/E ratiox
0.672
0.769
0.902
0.882
1.052
1.026
1.239
1.426
1.605
1.736
0.154
1.426
1.039
9
5.545
Enterprise valueRp B
8.148
7.965
8.276
7.846
8.691
9.689
10.34
10.68
11.63
12.26
17.57
7.13%
4.63%
81
4.353
LT debtRp B
40.51
40.72
40.89
41.00
38.82
35.28
39.21
42.03
37.82
37.12
24.39
(0.89%)
0.34%
8
Cost of revenue
8.55%
1.01×
Operating expenses
9.17%
1.06×
Goodwill & intangibles
16.27%
Spread over hurdle
(6.57%)