6.854
RevenueRp B
80.73
82.28
84.35
86.42
90.17
94.34
96.73
101.2
103.2
108.8
7.375
3.82%
3.50%
67
4.89
Revenue growth%
7.29
8.91
9.71
10.77
8.06
8.47
11.00
10.25
8.37
9.70
28.02
9.70
9.30
12
28.67
Gross margin%
29.45
30.83
30.37
27.80
30.39
30.89
30.73
31.97
30.20
33.02
29.00
30.89
30.56
29
22.99
Operating margin%
7.55
8.09
7.58
5.41
4.74
5.53
2.80
0.73
2.01
1.17
26.31
2.01
5.08
12
15.04
Net margin%
24.39
26.55
24.09
26.18
25.75
25.62
23.69
26.00
27.12
29.61
21.72
26.00
25.87
93
12.71
P/E ratio (avg)x
44.76
51.81
47.86
45.36
46.56
52.35
50.85
58.72
65.86
73.94
20.57
58.72
51.33
86
20.51
EV/EBITx
37.20
38.52
41.85
45.60
45.64
47.98
52.33
55.28
59.95
58.50
24.48
55.28
46.81
39
26.70
FCF yield (avg)%
3.91
5.50
3.30
2.46
3.16
3.31
2.84
0.70
0.58
0.40
6.95
0.70
3.00
92
25.71
FCF margin%
26.04
24.50
22.19
24.66
23.62
24.16
25.62
24.90
27.16
29.43
3.36
25.62
24.78
54
1.050
FCF / Net incomex
0.731
0.681
0.676
0.662
0.642
0.602
0.642
0.710
0.692
0.687
0.339
0.687
0.678
38
2.94
ROIC%
0.40
0.40
0.40
0.40
1.93
0.94
0.40
1.46
0.40
0.40
8.82
0.40
0.40
76
22.69
Return on equity%
24.20
26.88
24.95
25.91
24.20
25.48
26.12
28.78
29.60
27.75
14.62
27.75
26.01
92
19.38
Return on assets%
4.16
3.56
6.09
5.50
2.77
2.44
2.76
1.10
3.80
2.49
14.11
2.49
3.17
22
25.86
EPSRp
49.51
46.77
47.78
48.26
51.22
58.86
66.93
75.22
87.18
89.93
27.56
11.92%
7.40%
—
19.70
EPS growth%
23.19
22.80
25.02
24.40
22.32
20.55
18.87
17.06
18.64
20.80
23.59
18.87
21.56
69
13.74
Bookvalue per shRp
58.89
67.53
81.68
83.14
95.67
109.49
108.82
120.77
120.62
119.34
13.55
4.52%
9.23%
—
7.83
FCF per shareRp
17.79
20.78
24.18
27.97
30.40
34.73
35.85
40.65
46.34
48.00
32.24
9.56%
11.36%
—
14.15
Dividend per shRp
19.20
16.76
15.51
14.57
14.68
15.72
15.87
16.27
14.66
14.55
7.57
(0.18%)
(2.60%)
—
13.66
Div yield (avg)%
13.85
16.30
18.85
17.70
17.77
18.24
19.78
18.31
18.60
21.50
20.06
18.60
18.28
54
12.79
Payout ratio%
0.40
0.40
0.40
0.40
0.40
0.42
0.40
2.84
3.41
3.34
16.53
2.84
0.40
86
2.016
Shares (diluted)B
2.154
2.029
1.879
2.094
2.306
2.588
2.759
2.794
3.176
3.596
2.048
9.30%
5.53%
74
21.70
Buyback yield%
19.57
19.94
22.77
22.70
21.82
22.18
23.99
22.00
24.78
25.20
10.95
23.99
22.44
61
0.898
D/E ratiox
0.576
0.549
0.564
0.543
0.531
0.591
0.642
0.747
0.844
0.917
0.387
0.747
0.584
42
5.330
Enterprise valueRp B
25.95
24.01
23.43
23.93
26.48
25.19
24.98
27.55
26.70
24.27
113.2
(1.73%)
(0.92%)
20
29.04
LT debtRp B
107.9
120.3
123.0
128.3
138.0
134.9
134.6
155.7
162.5
159.9
38.42
2.98%
5.11%
26
Cost of revenue
3.64%
1.01×
Operating expenses
3.51%
1.00×
Goodwill & intangibles
16.58%
Spread over hurdle
38.29%