10.42
RevenueRp B
38.83
41.18
42.49
45.63
48.19
49.47
51.68
53.23
56.99
60.40
11.60
4.62%
4.95%
58
20.74
Revenue growth%
15.73
16.63
15.14
15.24
16.69
14.59
11.85
11.29
13.10
15.43
27.78
13.10
15.19
62
23.37
Gross margin%
6.24
6.95
5.23
3.73
0.87
1.63
3.80
3.93
2.17
4.11
20.96
3.80
3.87
21
11.34
Operating margin%
13.20
15.56
16.60
19.23
22.10
19.99
19.52
19.73
20.44
19.43
2.07
19.73
19.47
14
16.93
Net margin%
8.00
10.63
11.57
11.24
8.93
10.74
9.55
7.25
8.95
10.86
26.52
9.55
10.09
26
18.73
P/E ratio (avg)x
34.94
37.01
37.06
42.35
45.18
48.19
53.00
60.52
61.58
73.52
24.18
60.52
46.68
85
20.60
EV/EBITx
18.71
22.11
22.73
24.51
25.45
26.32
31.25
36.51
38.15
39.64
26.29
36.51
25.89
42
12.49
FCF yield (avg)%
10.62
12.67
10.68
11.33
8.41
9.06
10.39
12.44
9.62
9.91
25.00
9.91
10.51
33
12.97
FCF margin%
24.78
25.46
26.67
27.24
29.57
29.68
29.61
30.19
32.37
30.29
21.28
30.19
29.59
73
0.530
FCF / Net incomex
1.683
1.727
1.972
1.951
2.129
2.205
2.446
2.917
3.027
2.999
1.761
2.917
2.167
90
15.58
ROIC%
16.34
15.70
15.83
18.19
16.24
13.52
12.07
14.58
16.48
16.03
10.55
14.58
15.93
80
11.86
Return on equity%
33.59
31.94
34.25
32.93
32.85
31.09
29.63
27.72
27.48
25.78
21.84
27.72
31.51
63
11.80
Return on assets%
7.96
5.01
2.24
2.85
0.72
0.40
0.40
0.40
2.04
2.54
14.37
0.40
2.14
43
74.27
EPSRp
60.72
61.02
66.45
66.16
59.56
64.54
62.66
58.75
56.49
59.61
76.58
0.02%
(0.58%)
—
29.59
EPS growth%
7.06
8.07
10.30
8.65
11.41
12.67
13.24
13.63
15.46
16.70
25.13
13.63
12.04
27
48.30
Bookvalue per shRp
54.84
60.25
64.57
71.92
86.04
92.38
90.42
97.88
116.50
118.92
45.93
6.69%
8.51%
—
65.08
FCF per shareRp
67.61
66.72
73.89
64.37
63.41
57.36
50.46
52.48
53.91
57.72
34.85
(1.86%)
(1.00%)
—
69.16
Dividend per shRp
44.16
43.17
41.92
40.70
37.69
43.44
45.75
42.50
44.75
48.89
63.72
5.34%
2.51%
—
22.04
Div yield (avg)%
15.44
12.98
12.69
14.11
12.33
13.88
11.50
13.78
11.63
10.87
20.36
11.63
12.83
27
16.69
Payout ratio%
24.07
23.35
21.38
22.94
22.46
22.57
23.02
21.28
23.51
22.52
10.58
22.57
22.76
24
1.492
Shares (diluted)B
2.723
3.009
3.311
3.895
4.478
5.280
5.340
5.269
6.129
7.306
1.515
10.28%
11.63%
28
6.39
Buyback yield%
8.45
5.52
3.61
0.79
0.40
0.40
0.40
0.40
1.69
0.40
12.01
0.40
0.59
62
0.549
D/E ratiox
2.413
2.381
2.465
2.897
3.394
3.642
3.749
4.385
5.028
5.036
1.475
4.385
3.518
92
51.30
Enterprise valueRp B
56.66
61.77
55.73
55.08
60.65
54.83
54.00
51.95
52.11
49.63
59.36
(3.93%)
(0.46%)
9
23.79
LT debtRp B
65.29
66.97
67.51
64.71
62.96
61.34
57.29
53.02
54.85
58.42
36.84
(1.48%)
(0.31%)
22
Cost of revenue
4.95%
1.00×
Operating expenses
5.05%
1.01×
Spread over hurdle
(8.93%)