4.720
RevenueRp B
32.20
33.09
34.37
34.18
34.07
35.32
35.44
35.73
36.66
36.75
5.192
1.53%
1.71%
88
29.71
Revenue growth%
16.62
17.40
20.34
19.42
18.92
17.81
15.08
15.41
14.15
13.82
20.03
15.08
17.01
71
18.26
Gross margin%
26.45
25.95
23.95
24.49
26.38
26.28
28.69
30.02
29.71
30.27
27.03
29.71
26.42
8
14.02
Operating margin%
21.65
22.35
24.94
24.52
21.82
23.87
25.61
26.77
28.77
28.05
29.78
26.77
24.73
66
17.38
Net margin%
24.78
26.13
25.86
26.56
26.01
27.32
28.87
27.87
25.00
22.13
11.57
27.32
26.07
71
11.54
P/E ratio (avg)x
7.419
7.728
8.435
8.915
7.923
8.285
7.606
7.113
7.146
6.542
15.44
7.146
7.667
24
32.35
EV/EBITx
26.07
23.88
24.33
23.45
23.28
25.55
25.22
25.01
22.48
24.16
23.96
25.01
24.24
44
10.15
FCF yield (avg)%
32.32
29.61
27.82
24.86
22.64
25.42
26.09
24.91
23.81
26.13
12.76
25.42
25.75
9
20.86
FCF margin%
23.45
25.96
23.82
26.45
26.39
28.02
27.35
29.54
30.01
29.57
15.80
29.54
26.90
47
1.064
FCF / Net incomex
1.132
1.106
1.052
1.097
1.202
1.266
1.313
1.405
1.330
1.274
1.151
1.313
1.234
14
4.21
ROIC%
20.40
22.72
21.19
20.18
20.19
22.19
22.40
22.15
21.45
18.46
28.07
22.15
21.32
60
24.52
Return on equity%
1.54
2.74
3.36
2.45
4.66
7.49
5.78
7.37
7.70
5.27
8.37
7.37
4.96
7
28.50
Return on assets%
14.18
12.41
15.22
16.81
18.73
19.68
17.21
17.29
15.17
12.95
25.83
17.21
16.01
81
3.71
EPSRp
28.96
27.27
27.44
31.03
34.63
36.37
38.72
38.35
39.72
45.41
3.87
5.56%
4.76%
—
18.46
EPS growth%
20.42
20.37
17.99
17.22
20.20
17.67
14.84
16.86
18.10
17.64
22.34
17.64
17.83
5
25.22
Bookvalue per shRp
12.61
12.43
11.79
11.37
12.00
13.20
14.80
16.77
18.49
17.27
13.79
7.56%
3.80%
—
20.34
FCF per shareRp
19.65
20.01
17.57
18.35
18.06
19.04
17.83
16.87
15.20
13.71
21.49
(5.37%)
(4.58%)
—
8.25
Dividend per shRp
28.61
28.20
32.26
31.67
29.97
30.55
32.51
37.45
38.19
39.80
17.27
5.84%
3.82%
—
14.22
Div yield (avg)%
11.75
8.79
9.45
8.66
7.04
7.74
9.13
7.89
7.82
6.59
14.32
7.82
8.27
11
15.61
Payout ratio%
0.75
0.40
0.40
0.40
1.67
3.21
2.59
4.18
5.54
6.71
27.75
4.18
2.13
41
1.080
Shares (diluted)B
0.714
0.642
0.586
0.591
0.617
0.537
0.494
0.456
0.424
0.430
1.086
(6.98%)
(5.24%)
64
16.07
Buyback yield%
26.38
24.21
22.49
21.05
21.19
22.95
23.61
25.13
23.17
25.66
25.17
23.61
23.39
68
0.485
D/E ratiox
0.570
0.620
0.625
0.690
0.632
0.725
0.797
0.847
0.831
0.925
0.397
0.831
0.707
6
26.08
Enterprise valueRp B
71.47
70.94
71.01
66.39
73.66
75.66
80.89
86.66
91.81
91.45
14.00
4.42%
3.66%
92
22.48
LT debtRp B
20.68
18.86
21.07
19.28
18.83
18.44
17.16
18.17
19.05
18.77
14.57
(0.06%)
(0.26%)
27
Cost of revenue
1.71%
1.00×
Operating expenses
1.98%
1.03×
Property and equipment
18.61%
Spread over hurdle
28.58%