4.821
RevenueRp B
16.14
17.46
18.89
20.34
22.01
24.01
25.54
27.96
30.51
33.44
5.192
8.73%
8.59%
31
2.43
Revenue growth%
15.35
13.20
15.95
16.27
17.84
20.57
21.43
20.96
22.80
20.80
25.68
20.96
19.20
6
4.58
Gross margin%
3.01
5.77
8.54
7.15
7.70
7.18
9.81
7.17
7.22
5.51
16.73
7.18
7.17
10
10.06
Operating margin%
22.53
19.61
19.73
21.48
22.66
25.07
27.00
27.00
24.10
26.28
15.99
26.28
23.38
61
15.63
Net margin%
16.26
18.51
18.31
15.56
13.47
15.57
14.72
14.07
13.81
13.41
2.32
14.07
15.14
92
32.62
P/E ratio (avg)x
39.25
37.43
38.70
44.34
43.25
46.81
47.84
53.09
60.95
62.44
19.60
53.09
45.57
76
30.46
EV/EBITx
29.97
36.05
37.93
42.84
45.38
54.15
62.19
71.39
83.76
97.56
36.96
71.39
49.77
16
20.29
FCF yield (avg)%
23.61
26.52
28.98
27.90
28.21
26.18
24.23
26.46
24.09
24.57
3.02
24.57
26.32
75
21.54
FCF margin%
22.03
20.53
23.20
20.65
22.49
20.03
22.90
24.93
27.78
28.54
14.68
24.93
22.70
67
0.197
FCF / Net incomex
1.246
1.246
1.279
1.323
1.318
1.193
1.123
1.106
0.974
0.900
1.079
1.106
1.219
11
25.34
ROIC%
29.31
26.93
26.84
24.46
22.51
21.08
19.26
20.29
22.69
24.65
6.89
21.08
23.57
66
25.28
Return on equity%
10.17
10.54
9.66
9.11
8.46
10.19
10.63
10.83
13.43
13.31
27.64
10.83
10.37
84
20.62
Return on assets%
11.46
11.01
8.17
10.45
8.09
5.37
6.96
9.10
6.20
8.78
11.34
6.96
8.48
63
6.85
EPSRp
3.71
3.79
4.01
3.88
3.71
3.85
4.16
4.57
4.78
5.33
7.58
7.50%
5.47%
—
19.90
EPS growth%
22.05
21.07
23.84
23.19
21.61
20.16
19.11
21.14
19.46
16.56
3.70
19.46
21.11
29
7.18
Bookvalue per shRp
7.68
7.64
8.02
7.32
7.45
6.98
6.61
7.07
7.70
7.72
12.14
0.73%
(1.31%)
—
3.10
FCF per shareRp
12.56
12.54
12.61
12.23
11.95
11.70
12.57
13.84
12.93
12.22
2.40
0.45%
0.42%
—
7.19
Dividend per shRp
3.25
3.10
3.04
3.45
3.36
3.88
4.40
4.24
5.01
5.69
2.20
11.12%
6.26%
—
19.25
Div yield (avg)%
28.32
29.98
30.39
31.30
30.75
31.55
29.63
30.19
27.61
28.52
17.49
29.63
30.08
61
11.18
Payout ratio%
32.03
29.99
29.21
29.58
28.22
27.89
28.49
28.13
27.45
26.17
2.47
27.89
28.36
71
1.503
Shares (diluted)B
1.516
1.448
1.544
1.537
1.702
1.786
1.864
1.723
1.881
1.696
1.491
(0.07%)
1.34%
73
14.15
Buyback yield%
34.00
32.94
32.20
31.08
31.91
30.72
27.91
29.85
29.35
28.36
27.11
29.35
30.90
59
1.667
D/E ratiox
0.575
0.571
0.617
0.600
0.557
0.505
0.544
0.543
0.513
0.514
1.420
0.514
0.551
21
3.355
Enterprise valueRp B
12.82
10.99
10.06
10.76
10.42
10.59
10.71
10.40
9.067
9.045
23.51
(2.79%)
(4.65%)
11
1.488
LT debtRp B
2.774
3.088
3.624
4.163
4.454
4.824
5.317
6.243
6.969
7.145
29.68
9.91%
10.86%
80
Cost of revenue
8.37%
0.98×
Operating expenses
8.72%
1.01×