19.99
RevenueRp B
42.17
43.85
45.89
46.44
48.05
49.62
51.08
52.42
54.84
57.93
21.71
3.81%
3.43%
5
3.08
Revenue growth%
16.74
17.88
15.92
15.47
17.97
15.27
15.50
15.66
14.02
14.86
22.93
15.27
15.58
81
3.71
Gross margin%
15.28
14.77
14.25
12.07
10.39
7.56
9.96
8.44
9.24
10.37
5.08
9.24
10.38
20
13.44
Operating margin%
6.22
3.89
4.19
3.57
3.49
5.24
7.68
10.03
8.87
7.89
5.75
7.89
5.73
73
2.53
Net margin%
27.07
27.58
27.95
29.03
26.45
27.15
28.34
28.05
28.37
30.78
18.52
28.34
28.00
26
30.31
P/E ratio (avg)x
13.54
14.64
13.21
13.85
14.69
14.24
13.34
13.24
13.34
13.26
10.35
13.34
13.44
91
10.38
EV/EBITx
28.28
29.65
27.24
28.77
27.93
29.44
28.01
25.46
23.28
23.76
13.44
25.46
27.97
67
8.98
FCF yield (avg)%
17.96
18.24
19.54
19.60
18.60
20.01
20.23
21.54
20.57
20.04
28.70
20.23
19.80
77
6.09
FCF margin%
5.16
6.93
4.33
4.24
6.49
6.12
3.38
5.46
5.14
5.33
26.56
5.33
5.24
61
0.188
FCF / Net incomex
0.916
0.963
0.885
0.842
0.843
0.811
0.871
0.829
0.881
0.833
0.490
0.833
0.857
50
11.10
ROIC%
13.94
15.53
18.35
20.65
18.43
17.99
15.21
18.08
20.05
17.94
6.41
17.99
18.03
49
10.44
Return on equity%
20.78
19.97
18.86
16.64
15.95
17.74
17.51
17.82
19.75
18.38
16.85
17.82
18.10
5
29.06
Return on assets%
20.88
19.16
16.69
15.13
14.22
16.53
19.00
20.63
20.82
20.87
20.86
20.63
19.08
42
4.32
EPSRp
6.50
6.80
7.52
7.91
8.98
9.41
10.15
11.07
11.22
10.51
4.58
3.19%
5.30%
—
23.59
EPS growth%
7.88
5.44
7.09
6.70
6.26
4.46
6.59
7.55
4.73
1.78
2.32
4.73
6.43
93
6.54
Bookvalue per shRp
5.16
5.96
5.70
5.54
5.88
6.77
7.42
7.44
7.14
7.11
2.55
3.87%
4.06%
—
5.03
FCF per shareRp
3.28
3.88
4.57
5.07
6.02
6.39
6.13
6.80
7.14
6.84
4.48
2.61%
7.48%
—
3.13
Dividend per shRp
4.38
4.64
4.53
5.11
5.91
5.83
5.88
6.54
6.93
7.41
7.71
4.62%
6.58%
—
25.29
Div yield (avg)%
22.75
25.01
23.86
26.82
25.76
24.83
24.42
26.64
28.21
25.78
21.76
25.78
25.38
22
26.48
Payout ratio%
11.54
12.01
10.03
11.57
11.05
12.11
9.73
9.91
7.57
4.67
6.21
9.73
10.54
11
3.302
Shares (diluted)B
5.593
5.876
6.440
6.284
7.147
8.470
8.608
9.611
10.86
10.49
3.365
7.97%
8.33%
68
15.57
Buyback yield%
9.45
8.52
7.93
9.85
10.76
9.11
10.40
11.77
12.70
10.93
7.88
10.93
10.12
21
0.933
D/E ratiox
2.547
2.933
3.129
3.753
4.480
4.985
5.175
6.178
6.845
6.789
1.586
6.178
4.732
30
25.20
Enterprise valueRp B
58.69
69.12
83.36
90.41
89.64
90.06
101.2
100.6
111.3
124.6
31.10
6.81%
8.94%
94
15.68
LT debtRp B
38.36
34.76
33.98
29.10
29.27
28.57
26.11
26.18
28.18
24.74
28.58
(3.30%)
(3.51%)
23
Cost of revenue
3.43%
1.00×
Operating expenses
3.06%
0.96×
Spread over hurdle
(6.65%)