2.332
RevenueRp B
4.510
4.628
4.845
4.888
4.923
4.959
5.061
5.339
5.381
5.648
2.569
2.78%
2.34%
56
11.44
Revenue growth%
12.68
11.44
9.62
8.77
8.40
7.32
5.68
4.05
6.80
5.76
4.03
5.76
7.86
76
13.20
Gross margin%
15.34
16.08
13.53
15.36
13.54
16.52
14.10
14.69
17.04
16.96
2.27
16.52
15.35
83
16.21
Operating margin%
4.86
7.10
4.37
2.50
3.55
2.95
1.40
1.59
2.58
0.77
3.89
1.59
2.77
12
18.05
Net margin%
9.65
6.99
6.39
6.00
6.31
5.53
3.77
5.13
2.98
4.92
21.65
4.92
5.77
87
34.07
P/E ratio (avg)x
24.49
23.78
22.26
23.89
26.14
26.45
29.52
33.62
38.13
35.58
23.07
33.62
26.30
45
11.99
EV/EBITx
15.56
16.31
15.35
14.04
12.75
12.42
12.07
11.60
10.94
11.60
22.71
11.60
12.59
13
16.04
FCF yield (avg)%
21.91
24.45
23.99
25.26
23.10
24.68
23.80
23.92
24.55
26.62
22.85
24.55
24.22
58
28.07
FCF margin%
26.74
24.19
22.40
23.58
25.61
26.97
24.10
23.77
21.51
23.88
18.61
23.88
23.99
74
0.296
FCF / Net incomex
0.955
0.894
0.907
0.787
0.799
0.788
0.730
0.795
0.765
0.820
0.954
0.788
0.797
15
28.16
ROIC%
6.86
6.71
9.21
8.84
7.58
5.42
7.25
6.71
3.92
1.45
2.36
5.42
6.79
19
14.99
Return on equity%
28.37
29.70
30.73
31.00
30.12
32.22
30.99
30.08
29.70
27.32
22.20
30.08
30.10
64
6.82
Return on assets%
6.69
4.65
3.79
2.36
3.11
1.22
0.40
0.40
0.40
0.40
8.30
0.40
1.79
9
0.95
EPSRp
0.83
0.87
0.98
0.99
1.00
1.06
1.05
1.14
1.07
1.01
1.04
0.20%
0.99%
—
13.92
EPS growth%
20.41
20.15
18.01
16.93
14.19
15.28
16.38
18.56
18.96
18.04
18.48
18.04
18.03
44
0.78
Bookvalue per shRp
2.34
2.47
2.70
3.01
3.55
3.95
3.83
4.30
4.71
5.56
2.54
9.40%
10.48%
—
1.28
FCF per shareRp
0.76
0.70
0.70
0.65
0.63
0.62
0.60
0.66
0.65
0.69
0.55
1.86%
(0.98%)
—
0.50
Dividend per shRp
2.89
2.68
2.66
2.88
3.17
3.56
3.83
3.85
4.32
4.16
2.57
5.60%
4.71%
—
6.97
Div yield (avg)%
1.95
0.45
2.18
3.39
6.34
7.80
9.79
7.59
6.81
4.83
29.60
7.59
5.58
30
4.46
Payout ratio%
5.09
7.14
9.71
8.75
6.28
7.60
5.85
3.30
1.61
2.16
13.56
3.30
6.06
89
2.084
Shares (diluted)B
1.953
1.917
2.114
2.393
2.470
2.242
2.046
2.301
2.152
2.069
2.114
(3.48%)
1.02%
57
19.83
Buyback yield%
15.42
16.70
18.63
18.67
16.01
15.45
18.38
20.62
18.84
21.29
28.98
18.84
18.51
38
1.140
D/E ratiox
2.032
2.108
2.372
2.805
3.217
3.677
4.008
4.246
4.485
4.840
1.084
4.246
3.447
52
3.715
Enterprise valueRp B
2.747
2.680
3.022
3.464
3.500
4.000
4.451
4.684
4.959
5.302
6.078
8.66%
8.57%
73
2.364
LT debtRp B
4.028
3.876
3.543
3.822
3.622
3.417
3.674
3.900
3.535
3.870
2.262
1.33%
0.22%
63
Cost of revenue
2.58%
1.02×
Operating expenses
1.69%
0.94×
Spread over hurdle
(4.08%)