15.40
RevenueRp B
13.09
13.80
14.59
15.48
16.58
17.77
19.54
20.70
21.95
23.84
16.89
7.54%
7.01%
13
16.26
Revenue growth%
18.43
15.50
18.21
21.03
22.88
23.92
26.70
28.62
28.43
28.55
18.68
28.43
23.40
58
29.96
Gross margin%
31.16
32.91
35.30
33.58
32.89
30.09
27.30
26.63
28.74
30.08
11.69
28.74
30.62
59
7.89
Operating margin%
5.05
6.21
9.07
8.31
10.25
9.92
10.03
7.26
9.48
10.21
24.57
9.92
9.27
8
17.73
Net margin%
21.28
23.19
22.71
22.19
21.57
23.19
25.20
27.68
28.96
26.14
22.37
26.14
23.19
90
35.55
P/E ratio (avg)x
33.29
30.82
32.50
29.75
30.77
28.75
31.66
33.51
31.21
31.03
22.74
31.21
31.12
57
21.74
EV/EBITx
17.35
19.70
19.62
17.82
18.43
19.84
21.34
19.26
18.51
18.17
33.70
19.26
18.88
40
3.31
FCF yield (avg)%
28.85
31.38
33.23
34.88
32.70
35.12
37.36
35.62
37.95
40.76
7.24
37.36
35.00
14
14.29
FCF margin%
10.80
12.75
13.57
10.98
8.91
7.79
9.51
6.60
4.29
2.27
9.55
6.60
9.21
82
1.191
FCF / Net incomex
0.273
0.306
0.327
0.305
0.326
0.303
0.341
0.331
0.363
0.362
0.408
0.341
0.326
86
6.22
ROIC%
11.40
9.07
7.87
8.03
9.96
11.60
12.39
13.44
14.04
11.39
25.87
12.39
11.39
7
26.95
Return on equity%
31.01
31.73
30.37
28.27
29.54
30.71
28.08
27.73
26.23
28.96
29.65
28.08
29.25
35
12.31
Return on assets%
3.83
2.20
1.51
1.21
0.40
0.59
0.40
2.17
4.37
6.82
12.97
2.17
1.84
54
1.06
EPSRp
1.79
2.02
2.27
2.13
2.26
2.38
2.42
2.51
2.49
2.30
1.10
0.41%
3.85%
—
24.55
EPS growth%
1.84
0.40
0.40
0.40
2.66
4.44
4.20
3.77
4.90
3.24
10.82
4.20
2.95
15
2.73
Bookvalue per shRp
7.36
7.41
7.87
9.49
10.74
11.08
12.07
14.39
17.08
17.02
2.86
9.66%
8.43%
—
4.58
FCF per shareRp
5.99
6.30
6.14
5.95
5.54
5.91
5.56
5.34
5.85
6.74
3.76
4.00%
2.23%
—
1.14
Dividend per shRp
2.51
2.30
2.50
2.80
2.70
2.70
2.68
2.39
2.38
2.13
4.31
(4.58%)
(0.63%)
—
20.97
Div yield (avg)%
14.40
12.13
12.26
11.47
11.52
13.47
14.11
15.16
16.17
17.63
6.37
15.16
13.79
23
15.15
Payout ratio%
15.03
12.67
14.39
11.56
12.68
10.73
9.29
8.92
6.27
9.04
4.66
9.04
11.14
46
1.384
Shares (diluted)B
1.040
1.093
1.093
1.070
1.039
1.012
0.863
0.865
0.907
0.847
1.368
(3.99%)
(2.93%)
69
24.60
Buyback yield%
18.11
19.67
19.28
21.32
22.61
24.18
22.83
21.62
21.15
23.08
15.60
22.83
21.47
87
1.236
D/E ratiox
1.355
1.253
1.207
1.316
1.350
1.397
1.404
1.449
1.625
1.562
1.794
1.449
1.376
78
13.89
Enterprise valueRp B
7.647
6.622
7.145
6.846
6.189
5.349
4.810
5.225
5.478
4.997
17.25
(4.19%)
(3.71%)
18
18.79
LT debtRp B
23.58
25.94
28.11
29.30
28.15
30.51
31.98
37.60
39.10
43.21
0.864
8.95%
6.98%
85
Cost of revenue
6.74%
0.98×
Operating expenses
7.16%
1.01×
Property and equipment
15.65%
Spread over hurdle
(2.52%)