16.38
RevenueRp B
14.06
14.92
15.67
16.67
18.21
19.37
20.31
22.09
24.06
26.04
17.56
7.42%
7.09%
58
4.10
Revenue growth%
17.76
17.27
19.26
18.30
21.11
19.79
21.69
20.65
21.60
23.99
25.11
21.60
20.22
39
18.95
Gross margin%
15.34
15.82
15.21
15.78
16.38
17.84
19.84
20.94
19.62
17.09
28.85
19.62
16.73
58
6.46
Operating margin%
26.79
25.70
26.14
28.00
26.34
28.28
28.61
31.21
32.73
33.14
26.18
31.21
28.14
68
5.97
Net margin%
16.10
13.81
14.95
17.55
16.27
14.33
15.11
16.59
18.70
21.42
4.02
16.59
16.18
81
11.24
P/E ratio (avg)x
22.90
21.97
19.92
20.40
18.77
17.80
18.76
18.47
15.81
16.04
23.48
17.80
18.76
33
17.72
EV/EBITx
12.11
11.75
12.42
13.06
13.46
13.57
14.47
14.27
13.96
14.19
8.506
14.19
13.52
89
27.00
FCF yield (avg)%
21.26
19.32
17.87
19.71
20.12
21.80
21.86
23.41
22.92
22.84
13.42
22.84
21.53
91
24.82
FCF margin%
11.00
9.01
8.43
11.25
13.11
11.76
10.06
7.69
7.33
7.29
3.22
7.69
9.54
18
0.639
FCF / Net incomex
0.186
0.169
0.183
0.203
0.194
0.206
0.225
0.234
0.216
0.232
0.239
0.225
0.204
40
28.18
ROIC%
19.01
16.37
15.04
14.57
17.13
15.66
16.56
15.26
14.32
12.08
26.30
15.26
15.46
27
13.20
Return on equity%
11.09
10.06
10.07
10.07
7.26
4.63
2.66
1.11
2.46
0.40
24.20
2.46
5.94
19
23.16
Return on assets%
24.01
23.07
23.76
21.28
20.17
22.11
21.20
18.51
20.98
20.93
13.14
20.98
21.24
7
4.54
EPSRp
9.86
9.32
10.11
9.68
10.09
10.68
9.73
10.10
9.09
8.66
4.67
(3.00%)
(0.96%)
—
25.41
EPS growth%
30.65
27.94
29.45
28.51
27.70
29.72
29.22
29.27
26.82
29.49
6.12
29.27
29.24
48
2.13
Bookvalue per shRp
7.49
8.16
8.34
8.88
7.80
8.19
7.55
7.26
7.46
7.83
3.93
0.08%
0.69%
—
2.47
FCF per shareRp
2.06
1.88
1.79
1.80
1.68
1.65
1.45
1.44
1.29
1.17
6.44
(7.06%)
(6.36%)
—
1.93
Dividend per shRp
3.58
3.17
2.86
2.76
2.90
2.99
2.59
2.81
2.97
2.87
1.42
(0.24%)
(3.69%)
—
15.85
Div yield (avg)%
6.93
5.62
8.37
6.63
5.02
5.00
3.49
1.12
0.40
0.40
29.07
1.12
5.01
53
29.61
Payout ratio%
16.56
15.37
17.52
17.80
16.38
15.84
16.43
13.52
13.01
15.66
28.09
15.66
16.11
56
1.116
Shares (diluted)B
1.294
1.449
1.523
1.687
1.963
2.125
2.184
2.122
2.400
2.697
1.093
6.56%
7.98%
32
8.54
Buyback yield%
15.76
17.10
18.44
20.36
17.76
19.74
19.38
20.81
19.51
21.26
21.05
19.74
19.44
61
0.653
D/E ratiox
1.451
1.621
1.828
1.819
1.649
1.716
1.609
1.467
1.334
1.215
0.572
1.467
1.615
18
20.32
Enterprise valueRp B
16.39
16.52
17.97
18.40
18.91
16.56
16.86
15.33
13.65
14.34
3.016
(5.38%)
(0.95%)
13
24.44
LT debtRp B
30.32
33.57
36.12
37.51
34.67
39.12
38.28
41.85
45.61
48.99
24.92
7.16%
6.16%
86
Cost of revenue
6.96%
0.99×
Operating expenses
7.35%
1.02×
Spread over hurdle
(8.71%)