78.13
RevenueRp B
75.41
79.94
82.67
86.71
88.02
89.53
90.95
95.12
96.96
100.8
83.12
2.75%
3.45%
54
22.61
Revenue growth%
28.75
28.42
31.17
30.37
29.27
30.48
31.07
29.61
29.26
30.57
5.75
30.48
29.99
55
17.33
Gross margin%
5.47
2.51
3.65
3.99
5.11
2.18
0.40
2.65
5.33
7.17
2.43
2.65
3.82
25
12.71
Operating margin%
27.76
29.24
26.32
28.17
29.19
26.22
26.02
27.66
25.58
27.16
2.68
26.22
27.41
66
23.87
Net margin%
5.77
3.89
3.63
2.94
4.47
6.19
3.98
4.99
4.29
6.61
26.02
4.99
4.38
6
36.24
P/E ratio (avg)x
13.76
15.50
15.30
15.46
14.40
15.20
16.25
15.56
14.94
16.64
15.99
15.56
15.38
51
32.24
EV/EBITx
36.95
39.11
38.98
40.80
44.52
49.48
55.97
55.98
60.98
67.04
16.49
55.98
47.00
43
7.22
FCF yield (avg)%
23.75
22.68
25.05
27.71
27.73
27.51
27.52
25.96
25.34
26.17
17.54
26.17
26.06
69
14.27
FCF margin%
6.56
5.89
5.01
5.20
2.52
0.63
0.84
0.40
0.55
0.40
4.45
0.55
1.68
7
1.219
FCF / Net incomex
1.283
1.452
1.483
1.427
1.415
1.502
1.696
1.785
2.010
2.083
1.453
1.785
1.493
64
6.15
ROIC%
10.85
10.66
12.65
9.76
8.51
9.57
7.43
9.78
12.39
15.04
5.78
9.78
10.22
20
9.98
Return on equity%
17.65
15.80
16.96
18.19
18.60
19.19
16.73
19.16
20.72
23.61
10.67
19.19
18.39
56
5.27
Return on assets%
25.74
23.08
21.53
20.23
21.28
21.57
19.36
19.41
21.94
21.17
18.03
21.17
21.40
34
1.46
EPSRp
3.15
3.03
3.20
3.55
4.10
4.63
4.68
4.93
5.13
5.68
1.61
6.75%
7.09%
—
9.82
EPS growth%
28.59
27.40
25.03
22.81
21.55
21.05
20.47
22.64
24.01
23.82
7.99
22.64
23.32
93
0.56
Bookvalue per shRp
1.41
1.57
1.56
1.40
1.37
1.23
1.37
1.50
1.48
1.33
1.11
(0.57%)
(0.95%)
—
1.37
FCF per shareRp
2.09
1.95
1.81
2.00
2.15
2.36
2.51
2.32
2.60
2.91
1.37
6.24%
3.98%
—
1.70
Dividend per shRp
0.67
0.65
0.65
0.68
0.64
0.64
0.56
0.60
0.63
0.65
0.41
0.30%
(0.28%)
—
13.50
Div yield (avg)%
10.25
8.99
11.19
8.24
6.52
7.01
7.00
9.03
9.31
7.49
14.78
7.49
8.61
75
7.88
Payout ratio%
3.67
1.20
2.32
2.44
4.41
6.54
4.50
4.40
1.82
2.82
23.04
4.40
3.24
43
13.62
Shares (diluted)B
14.54
15.65
15.48
17.84
18.37
21.19
22.84
22.39
24.87
26.88
13.38
7.91%
6.10%
81
9.16
Buyback yield%
27.26
29.38
30.19
31.17
33.90
36.61
36.66
37.93
40.82
40.92
29.63
37.93
35.25
24
1.151
D/E ratiox
0.493
0.457
0.479
0.426
0.377
0.320
0.272
0.272
0.234
0.206
1.446
0.272
0.349
55
12.78
Enterprise valueRp B
40.93
45.46
46.96
52.50
50.22
47.56
48.97
53.96
60.98
58.19
40.78
2.99%
4.82%
93
87.03
LT debtRp B
54.81
59.26
55.61
54.61
62.41
57.06
61.62
59.64
57.33
55.77
92.87
(2.22%)
0.95%
85
Cost of revenue
3.23%
0.98×
Operating expenses
3.95%
1.05×
Goodwill & intangibles
17.93%
Spread over hurdle
(6.80%)