70.09
RevenueRp B
71.81
72.36
73.73
75.58
75.64
77.92
80.51
81.34
84.08
85.33
76.70
2.44%
1.92%
49
23.12
Revenue growth%
17.72
17.84
18.33
17.62
17.06
17.29
16.72
19.46
18.84
20.23
29.40
18.84
17.78
34
5.56
Gross margin%
10.79
10.87
7.90
4.93
3.10
3.85
6.67
4.02
6.89
9.10
10.07
6.67
6.78
42
8.94
Operating margin%
27.58
27.26
29.01
26.55
26.05
25.79
24.55
26.05
23.30
25.48
7.81
25.48
26.05
63
29.03
Net margin%
32.01
34.17
31.72
29.83
29.77
27.29
28.57
30.02
30.05
27.67
22.13
28.57
29.93
39
37.58
P/E ratio (avg)x
6.825
6.351
6.809
6.383
5.852
6.187
5.864
6.437
6.556
6.239
14.73
6.239
6.367
16
9.971
EV/EBITx
49.23
49.46
51.90
58.26
68.78
74.84
82.09
81.44
91.02
98.80
12.28
82.09
71.81
86
9.90
FCF yield (avg)%
21.56
20.80
18.29
20.29
20.91
19.21
18.89
17.31
17.07
19.14
5.50
18.89
19.17
12
23.64
FCF margin%
30.18
31.49
30.46
27.59
30.03
27.99
27.89
25.40
26.47
27.66
11.71
27.66
27.94
71
1.475
FCF / Net incomex
0.809
0.773
0.842
0.850
0.862
0.867
0.958
0.936
0.929
1.001
0.349
0.936
0.865
80
10.92
ROIC%
10.90
8.45
8.66
6.94
9.86
11.34
10.22
7.34
9.71
11.92
5.73
10.22
9.79
65
18.21
Return on equity%
13.17
11.47
13.65
14.01
12.42
9.88
12.19
10.93
13.15
15.28
27.05
12.19
12.78
84
20.82
Return on assets%
22.36
23.01
23.96
26.34
27.85
25.18
28.09
25.52
28.34
25.68
9.63
25.68
25.60
44
30.13
EPSRp
58.30
60.11
54.94
57.86
59.14
54.37
52.46
52.63
54.38
58.53
31.85
(0.21%)
0.45%
—
7.74
EPS growth%
21.53
18.94
17.95
20.04
21.52
22.43
19.77
18.46
19.70
21.06
26.95
19.77
19.91
65
30.64
Bookvalue per shRp
77.84
83.83
97.84
110.24
112.13
119.91
134.46
150.01
147.52
158.94
50.65
7.23%
7.46%
—
24.50
FCF per shareRp
80.58
83.73
79.52
81.36
87.46
85.13
81.79
93.75
93.50
101.10
25.05
2.94%
1.87%
—
12.23
Dividend per shRp
38.54
40.88
39.55
41.95
36.58
38.79
37.99
37.56
34.62
31.45
77.94
(2.98%)
(2.41%)
—
21.92
Div yield (avg)%
13.55
12.55
11.09
13.12
12.66
10.00
12.35
9.40
7.99
5.31
27.06
9.40
11.72
11
4.73
Payout ratio%
11.24
8.70
7.64
10.09
7.56
5.95
4.12
6.14
7.17
9.56
5.58
6.14
7.60
8
912.5
Shares (diluted)M
763.2
764.6
708.2
694.1
587.1
564.7
483.1
466.0
480.9
464.9
907.8
(4.56%)
(5.27%)
28
4.98
Buyback yield%
16.06
17.04
17.02
16.06
14.66
12.93
11.14
10.14
11.19
8.32
16.35
11.14
13.79
84
0.721
D/E ratiox
0.620
0.606
0.609
0.570
0.525
0.447
0.430
0.431
0.431
0.365
0.448
0.431
0.486
26
48.72
Enterprise valueRp B
8.663
8.655
7.920
8.004
8.881
7.947
7.699
7.616
8.361
8.228
11.76
(1.52%)
(0.07%)
46
46.70
LT debtRp B
36.16
39.77
35.87
34.99
37.48
40.91
40.61
39.16
36.02
37.85
52.31
0.20%
(0.24%)
75
Cost of revenue
1.92%
1.00×
Operating expenses
2.31%
1.04×
Goodwill & intangibles
18.23%
Cash and investments
13.41%
Spread over hurdle
25.16%