25.38
RevenueRp B
25.24
26.83
27.60
29.41
31.15
33.03
34.97
37.05
38.84
41.27
27.67
5.79%
5.28%
9
11.31
Revenue growth%
20.99
18.76
19.80
21.99
23.97
25.62
26.46
26.41
28.29
25.50
21.79
26.41
24.74
42
16.97
Gross margin%
7.47
4.48
1.97
2.95
1.30
0.66
0.40
0.40
0.40
3.25
2.40
0.40
1.64
6
26.68
Operating margin%
16.97
19.77
17.51
19.76
18.18
20.83
20.32
20.75
17.84
18.18
13.44
20.32
18.97
60
6.15
Net margin%
7.68
10.01
9.39
10.53
11.62
8.91
8.88
8.51
7.13
8.35
16.63
8.51
8.89
45
26.50
P/E ratio (avg)x
7.318
7.489
6.779
6.998
7.412
7.677
7.550
7.885
8.062
8.851
26.04
7.885
7.520
51
21.74
EV/EBITx
36.49
38.72
35.34
38.46
37.87
41.96
42.53
41.08
45.42
44.92
25.50
42.53
39.90
37
5.38
FCF yield (avg)%
14.32
11.95
14.17
11.28
10.73
10.73
11.63
11.53
13.62
15.35
11.00
11.63
11.79
71
10.18
FCF margin%
24.18
23.61
25.03
22.87
20.55
22.97
25.28
25.37
24.94
26.25
12.39
25.28
24.56
60
0.957
FCF / Net incomex
0.325
0.383
0.454
0.499
0.507
0.571
0.610
0.645
0.711
0.838
1.249
0.645
0.539
78
23.74
ROIC%
11.02
9.72
11.87
12.26
14.00
16.92
14.88
16.69
13.70
13.63
27.11
14.88
13.66
95
13.16
Return on equity%
19.62
17.02
14.05
13.76
10.88
11.57
11.90
13.89
11.23
13.86
24.20
11.90
13.81
49
28.69
Return on assets%
11.13
13.88
15.34
13.75
14.76
12.73
9.85
8.46
6.82
4.55
18.37
8.46
11.93
74
4.49
EPSRp
5.43
5.67
5.17
5.57
5.18
5.09
4.88
5.24
5.01
4.66
4.81
(2.12%)
(0.28%)
—
13.44
EPS growth%
10.04
8.06
9.89
8.41
6.33
9.04
11.57
8.58
7.05
5.86
2.56
8.58
8.49
16
2.89
Bookvalue per shRp
9.56
10.55
11.66
11.69
13.21
13.99
15.67
15.95
17.80
18.06
7.61
6.45%
6.89%
—
4.94
FCF per shareRp
17.08
18.96
19.31
19.03
20.16
21.63
21.20
21.54
21.15
21.21
13.20
1.02%
2.20%
—
13.73
Dividend per shRp
7.33
7.53
6.97
7.56
7.37
6.78
7.03
6.90
7.17
6.51
10.86
(2.45%)
(1.07%)
—
9.59
Div yield (avg)%
3.51
2.58
3.38
3.21
0.42
0.40
0.40
2.57
2.24
0.51
5.14
0.51
2.41
60
10.82
Payout ratio%
19.14
16.75
18.58
21.41
18.76
19.53
20.81
20.12
20.79
21.58
17.57
20.79
19.82
87
1.720
Shares (diluted)B
1.720
1.603
1.487
1.286
1.372
1.438
1.488
1.452
1.343
1.210
1.683
(2.49%)
(2.76%)
72
13.49
Buyback yield%
9.39
11.23
8.85
11.49
13.33
11.27
8.60
11.31
8.32
6.68
18.86
8.60
10.31
89
0.373
D/E ratiox
0.333
0.311
0.318
0.340
0.339
0.292
0.314
0.318
0.336
0.352
1.256
0.318
0.326
23
26.99
Enterprise valueRp B
19.45
19.74
23.47
26.73
28.49
27.93
26.80
31.36
33.65
34.32
18.07
3.79%
5.70%
36
30.70
LT debtRp B
46.88
50.43
51.26
50.12
52.41
49.96
54.11
53.22
59.31
60.03
31.78
2.75%
2.40%
62
Cost of revenue
5.03%
0.98×
Operating expenses
5.70%
1.04×
Goodwill & intangibles
16.81%
Spread over hurdle
(2.39%)