52.38
RevenueRp B
36.98
40.45
43.67
47.06
49.78
52.07
55.19
59.40
62.58
67.30
54.95
6.21%
6.83%
7
28.91
Revenue growth%
4.74
6.78
3.91
5.41
3.22
2.77
3.88
3.42
6.38
7.81
8.94
3.88
4.33
83
28.40
Gross margin%
5.95
4.40
2.11
4.66
2.98
2.84
0.82
3.53
2.82
2.42
5.97
2.82
2.91
39
10.70
Operating margin%
9.69
11.61
12.56
11.34
13.72
14.98
15.72
16.00
13.92
12.15
10.31
14.98
13.14
72
17.39
Net margin%
5.38
3.93
1.52
2.92
4.13
4.30
3.66
2.46
0.40
2.01
15.02
2.46
3.29
75
34.62
P/E ratio (avg)x
38.97
44.51
49.52
57.38
68.53
73.27
87.42
91.08
103.4
113.0
35.10
91.08
70.90
42
6.233
EV/EBITx
9.780
10.42
10.24
11.06
12.01
12.01
11.79
10.72
11.24
11.18
15.18
11.24
11.12
23
25.76
FCF yield (avg)%
10.95
12.75
15.04
12.31
14.65
17.56
15.85
16.70
14.88
13.33
29.74
15.85
14.76
61
15.36
FCF margin%
19.74
18.40
17.12
15.43
12.45
10.16
7.74
7.41
10.34
8.58
13.40
8.58
11.39
15
0.876
FCF / Net incomex
1.007
1.105
1.229
1.138
1.163
1.122
1.059
1.157
1.103
1.082
0.447
1.103
1.114
24
2.24
ROIC%
8.58
11.02
8.81
9.70
7.98
8.81
7.76
6.02
8.32
6.33
7.69
7.76
8.45
23
3.50
Return on equity%
14.37
14.00
11.23
10.38
9.20
8.67
10.50
11.95
11.80
10.05
19.73
10.50
10.87
27
12.35
Return on assets%
14.84
13.39
14.49
15.98
18.43
20.72
19.76
20.58
23.22
23.17
28.04
20.72
19.10
67
66.51
EPSRp
118.59
106.32
93.58
100.03
94.43
90.15
97.85
83.14
88.93
96.16
68.70
0.36%
(2.29%)
—
16.54
EPS growth%
14.18
16.96
14.72
13.43
12.80
12.98
12.22
13.63
11.08
13.62
15.72
12.98
13.52
35
62.10
Bookvalue per shRp
31.79
32.45
30.74
29.97
33.05
33.68
32.67
30.01
30.53
27.35
114.86
(3.71%)
(1.75%)
—
138.15
FCF per shareRp
31.48
30.66
32.51
28.15
30.81
27.07
23.62
25.04
27.02
26.91
104.48
(2.67%)
(2.46%)
—
55.16
Dividend per shRp
38.38
37.57
42.01
40.73
39.59
37.38
39.84
37.22
36.42
39.49
82.61
(0.05%)
1.45%
—
10.22
Div yield (avg)%
16.61
17.32
17.25
18.44
16.98
14.82
16.96
15.51
17.99
17.68
29.65
16.96
17.12
67
21.71
Payout ratio%
5.19
6.93
4.83
5.97
6.70
7.70
7.90
8.81
11.36
11.67
9.64
8.81
7.31
60
205.2
Shares (diluted)M
218.7
225.6
250.2
225.8
247.7
234.9
252.5
236.9
243.4
239.0
213.7
(0.71%)
1.59%
70
4.59
Buyback yield%
16.06
18.29
17.58
15.34
16.29
17.46
19.58
16.66
18.91
16.29
22.14
17.46
17.06
76
1.549
D/E ratiox
0.420
0.449
0.430
0.444
0.439
0.442
0.459
0.506
0.485
0.432
0.481
0.459
0.443
93
52.68
Enterprise valueRp B
51.37
49.43
46.78
46.42
44.70
48.22
46.80
40.02
42.25
45.24
7.501
0.24%
(2.55%)
48
72.85
LT debtRp B
38.31
33.09
30.43
29.74
28.33
24.76
24.44
24.59
23.08
20.68
67.53
(6.10%)
(6.99%)
55
Cost of revenue
6.88%
1.00×
Operating expenses
6.59%
0.98×
Property and equipment
17.66%
Spread over hurdle
(3.50%)