38.08
RevenueRp B
31.19
31.83
33.28
33.80
35.13
36.01
37.56
38.24
39.88
40.79
40.80
3.03%
3.09%
51
25.20
Revenue growth%
7.51
5.88
7.15
6.37
3.41
1.85
2.97
3.09
0.59
0.40
26.51
1.85
3.25
71
23.57
Gross margin%
25.78
26.29
23.62
25.63
26.10
25.55
27.94
27.51
29.84
32.74
3.86
27.94
26.19
12
22.99
Operating margin%
14.37
11.53
9.32
11.05
9.59
9.85
9.98
7.69
10.05
11.48
20.17
9.98
10.01
64
24.08
Net margin%
13.88
15.48
15.27
18.26
15.66
13.27
14.67
14.94
16.05
14.55
6.01
14.67
15.11
45
34.35
P/E ratio (avg)x
29.90
30.54
31.69
28.76
26.81
27.36
24.80
24.01
25.36
22.53
10.03
24.80
27.08
13
27.10
EV/EBITx
7.982
7.895
8.348
8.400
7.827
7.312
6.503
6.832
6.611
6.543
7.705
6.611
7.569
31
27.68
FCF yield (avg)%
25.21
27.89
26.10
28.47
29.83
29.47
27.11
27.24
28.41
31.21
28.13
28.41
28.15
17
27.26
FCF margin%
8.83
8.29
5.95
8.20
10.19
8.32
10.63
13.29
13.79
15.47
13.51
13.29
9.51
8
0.437
FCF / Net incomex
0.838
0.787
0.734
0.655
0.631
0.608
0.620
0.592
0.665
0.649
1.633
0.620
0.652
87
7.13
ROIC%
33.20
32.45
34.16
36.38
36.34
33.70
32.20
29.52
27.11
28.60
3.28
29.52
32.83
88
16.32
Return on equity%
27.15
25.96
28.50
30.88
33.53
34.27
34.29
36.62
38.92
37.11
26.79
36.62
33.90
84
17.59
Return on assets%
8.36
10.83
13.63
12.72
13.87
13.48
11.89
14.43
14.46
13.71
26.93
13.71
13.55
86
1.52
EPSRp
0.98
0.87
0.80
0.87
0.84
0.80
0.72
0.68
0.59
0.55
1.58
(8.05%)
(5.66%)
—
16.16
EPS growth%
9.26
9.70
12.01
14.10
16.55
13.96
12.28
13.95
12.99
15.01
26.80
13.95
13.47
68
1.70
Bookvalue per shRp
0.74
0.85
0.81
0.94
0.89
0.96
0.90
0.85
0.90
0.89
0.92
(0.01%)
2.37%
—
0.81
FCF per shareRp
0.38
0.37
0.35
0.39
0.39
0.42
0.42
0.41
0.41
0.41
0.50
0.83%
1.10%
—
1.00
Dividend per shRp
1.44
1.32
1.19
1.24
1.37
1.51
1.67
1.68
1.73
1.71
0.71
4.50%
0.70%
—
16.44
Div yield (avg)%
19.05
20.30
20.33
21.22
22.52
19.70
20.02
18.68
20.53
23.35
20.40
20.02
20.31
37
28.97
Payout ratio%
20.98
21.03
19.18
20.93
21.75
22.03
20.95
22.95
23.43
25.57
4.67
22.95
21.39
36
14.66
Shares (diluted)B
23.13
26.64
29.57
31.26
31.61
32.81
34.74
37.83
41.20
45.65
14.93
7.63%
8.32%
56
19.27
Buyback yield%
10.61
9.83
12.43
10.12
8.61
6.12
3.88
6.24
8.94
8.35
6.87
6.24
8.77
38
0.526
D/E ratiox
0.856
0.913
1.021
0.958
0.969
1.001
0.968
0.869
0.843
0.925
0.605
0.925
0.941
75
6.191
Enterprise valueRp B
59.87
68.47
81.84
95.65
92.73
89.90
96.58
97.88
95.52
98.23
41.30
1.16%
5.86%
9
45.26
LT debtRp B
31.86
33.46
35.52
33.85
33.54
32.14
33.96
29.94
27.74
28.10
44.14
(3.47%)
(1.29%)
91
Cost of revenue
3.09%
1.00×
Operating expenses
3.12%
1.00×
Property and equipment
16.03%
Goodwill & intangibles
15.70%
Spread over hurdle
(5.48%)