11.28
RevenueRp B
49.87
53.67
57.65
62.67
68.00
72.87
78.99
84.79
89.19
96.43
11.74
7.24%
7.28%
22
26.88
Revenue growth%
30.31
32.76
30.15
30.74
29.28
29.95
28.88
31.06
33.38
34.86
7.19
31.06
30.53
62
15.70
Gross margin%
28.27
28.07
26.28
26.53
26.57
25.57
25.41
22.77
23.79
22.79
3.49
23.79
25.93
71
29.13
Operating margin%
2.10
1.41
0.40
0.63
1.45
0.40
1.31
0.40
3.25
0.40
6.70
0.40
0.97
50
30.00
Net margin%
29.62
31.68
34.64
31.66
28.93
30.84
32.38
34.86
32.62
33.08
14.82
32.62
32.03
62
9.439
P/E ratio (avg)x
28.21
29.78
28.07
28.05
31.96
30.00
33.28
34.56
39.86
43.52
20.82
34.56
30.98
22
6.627
EV/EBITx
53.14
49.53
55.12
51.56
51.07
55.00
57.67
55.50
51.73
58.73
13.54
55.50
54.07
14
19.85
FCF yield (avg)%
35.16
35.48
35.65
33.08
34.99
34.92
32.13
32.02
34.11
36.55
4.54
34.11
34.95
24
25.87
FCF margin%
20.73
19.84
19.38
16.85
15.28
13.86
10.94
10.37
12.66
15.34
24.75
12.66
15.31
95
1.190
FCF / Net incomex
1.222
1.265
1.269
1.373
1.598
1.845
2.051
2.424
2.739
3.186
1.373
2.424
1.721
16
4.03
ROIC%
24.98
22.26
25.17
25.80
25.65
22.77
24.43
22.71
24.55
26.35
26.61
24.43
24.77
55
10.62
Return on equity%
31.82
34.04
33.08
32.42
34.43
34.08
33.39
35.86
34.06
32.75
17.43
34.06
33.72
32
12.98
Return on assets%
7.52
5.25
6.56
4.78
7.30
5.41
6.06
4.07
5.06
7.75
29.82
5.41
5.73
81
4.11
EPSRp
9.77
9.49
9.78
10.02
10.38
10.10
10.18
10.44
10.75
11.26
4.37
1.65%
1.71%
—
4.91
EPS growth%
12.59
14.31
15.63
18.18
20.21
20.43
21.34
18.43
20.85
21.63
20.94
20.85
19.32
48
7.57
Bookvalue per shRp
6.17
6.42
6.15
6.07
6.16
6.24
6.41
7.32
7.77
8.52
5.81
6.71%
4.29%
—
5.83
FCF per shareRp
7.58
6.91
7.47
8.06
8.21
7.87
8.73
9.50
8.93
10.02
5.05
4.07%
3.53%
—
2.92
Dividend per shRp
3.05
3.22
3.44
3.83
4.29
4.35
4.84
4.68
5.04
5.66
6.82
5.68%
5.65%
—
11.24
Div yield (avg)%
34.49
34.79
34.72
36.21
37.85
37.20
34.31
32.41
34.85
32.44
7.30
34.31
34.75
16
17.81
Payout ratio%
27.76
30.16
32.55
35.17
32.49
31.68
30.35
28.14
25.40
27.15
13.75
28.14
30.25
75
4.340
Shares (diluted)B
6.373
7.500
7.714
7.754
8.247
8.674
9.167
9.027
10.84
11.09
4.169
6.09%
6.24%
12
5.03
Buyback yield%
5.64
3.14
2.23
3.84
5.14
3.11
4.98
5.57
4.73
4.13
22.25
4.73
4.43
16
0.866
D/E ratiox
1.278
1.097
1.049
1.069
1.085
1.032
1.084
1.085
0.946
0.850
1.210
1.032
1.077
51
72.59
Enterprise valueRp B
12.41
13.03
13.62
12.43
11.45
10.91
11.89
11.16
11.31
11.02
3.636
(0.76%)
0.07%
87
40.36
LT debtRp B
45.13
47.73
40.48
39.53
42.66
44.43
44.03
39.00
38.48
41.51
58.74
(0.54%)
(1.04%)
61
Cost of revenue
7.28%
1.00×
Operating expenses
7.27%
1.00×
Goodwill & intangibles
20.43%
Spread over hurdle
(6.42%)