31.20
RevenueRp B
41.46
41.75
42.62
43.33
44.78
45.57
46.92
48.01
49.21
50.59
32.52
2.47%
2.33%
75
8.97
Revenue growth%
5.57
5.11
6.04
9.02
8.04
8.87
8.47
8.95
10.50
12.52
14.50
8.95
8.67
92
11.10
Gross margin%
28.21
29.79
29.19
26.62
26.83
28.37
26.74
28.97
30.71
29.95
20.80
28.97
28.67
8
22.36
Operating margin%
7.24
7.18
8.50
6.04
3.77
4.62
3.11
0.40
0.40
0.61
24.29
0.61
4.20
17
26.61
Net margin%
6.43
5.09
3.78
6.05
8.79
11.66
9.44
7.46
5.98
8.51
2.44
8.51
6.94
50
7.390
P/E ratio (avg)x
11.71
11.08
12.05
11.97
11.03
9.711
9.351
9.051
8.896
8.545
9.373
9.051
10.37
73
7.273
EV/EBITx
15.23
16.56
14.70
13.75
12.30
13.04
11.53
12.13
13.57
14.97
7.107
13.04
13.66
16
13.17
FCF yield (avg)%
10.25
7.82
5.49
2.95
5.66
3.59
5.92
4.96
2.86
5.74
27.54
4.96
5.57
66
9.60
FCF margin%
29.35
27.10
25.53
26.13
29.10
31.36
29.21
29.08
29.77
27.36
5.32
29.21
29.09
82
1.656
FCF / Net incomex
0.385
0.338
0.303
0.330
0.332
0.310
0.327
0.299
0.284
0.261
1.303
0.299
0.318
47
22.58
ROIC%
22.98
25.58
25.65
23.45
21.14
20.10
17.56
15.68
15.85
18.47
3.63
17.56
20.62
18
21.93
Return on equity%
16.91
18.62
15.67
18.35
16.48
17.85
19.08
17.90
18.49
15.99
10.17
17.90
17.87
26
27.96
Return on assets%
8.56
7.14
6.66
9.61
12.31
11.29
10.07
10.71
11.82
12.64
9.64
11.29
10.39
68
20.82
EPSRp
20.73
20.02
21.65
19.28
20.28
18.70
18.65
20.39
21.96
21.39
23.28
1.06%
0.03%
—
6.47
EPS growth%
2.83
0.71
0.40
3.13
1.18
2.87
3.55
0.56
3.30
6.28
22.01
3.30
2.85
63
13.63
Bookvalue per shRp
13.69
13.61
13.17
15.17
15.80
17.48
16.85
16.25
15.68
18.68
8.77
3.41%
3.18%
—
22.85
FCF per shareRp
6.68
7.68
7.30
7.82
7.57
7.02
6.68
6.86
7.27
6.94
12.38
(1.73%)
(0.01%)
—
20.50
Dividend per shRp
15.26
17.96
18.55
19.31
19.15
20.45
20.09
20.22
20.65
24.12
17.46
4.72%
6.48%
—
9.66
Div yield (avg)%
19.86
20.78
19.94
18.73
20.39
21.24
23.03
25.51
26.42
28.90
16.64
25.51
21.01
65
23.82
Payout ratio%
8.21
5.99
3.12
4.44
3.02
2.91
4.50
5.26
3.75
4.58
9.68
4.50
4.47
92
2.677
Shares (diluted)B
2.323
2.508
2.444
2.147
2.068
1.838
1.637
1.674
1.775
1.576
2.635
(5.29%)
(4.80%)
13
6.73
Buyback yield%
9.80
7.44
5.59
4.76
6.06
8.21
10.50
11.66
11.33
8.82
21.74
10.50
8.51
25
1.096
D/E ratiox
1.163
1.041
1.007
1.013
0.984
0.950
0.896
0.866
0.771
0.732
0.819
0.866
0.967
47
13.11
Enterprise valueRp B
43.19
41.35
41.02
42.68
47.68
53.88
55.45
55.80
64.43
62.76
55.21
5.65%
3.80%
59
38.77
LT debtRp B
66.67
62.58
58.34
56.67
61.57
64.20
62.73
67.01
65.35
63.36
17.06
0.57%
(0.53%)
10
Cost of revenue
2.28%
0.99×
Operating expenses
2.36%
1.00×
Goodwill & intangibles
16.81%