4.817
RevenueRp B
8.677
9.476
10.05
10.67
11.51
12.54
13.62
14.64
15.35
16.10
5.153
6.95%
6.99%
94
27.01
Revenue growth%
32.61
33.29
32.59
32.50
31.63
32.66
34.91
34.56
32.20
29.20
19.67
32.66
32.60
23
25.44
Gross margin%
31.38
29.34
30.56
30.53
31.44
32.06
31.04
29.60
26.76
27.12
5.77
29.60
30.55
38
10.78
Operating margin%
31.03
33.45
32.28
33.25
34.07
31.50
33.21
34.16
34.68
32.42
22.49
33.21
33.23
17
25.32
Net margin%
17.55
20.11
18.65
20.25
20.36
18.59
17.17
14.69
17.48
15.06
27.42
17.17
18.07
25
25.29
P/E ratio (avg)x
29.70
30.90
27.75
28.36
25.47
26.66
30.11
27.96
28.84
31.79
9.138
28.84
28.60
70
14.76
EV/EBITx
18.57
21.21
20.73
22.47
25.13
26.83
27.66
29.96
29.35
34.13
17.35
29.35
25.98
63
19.95
FCF yield (avg)%
10.66
11.16
13.71
11.02
11.61
9.98
7.10
9.54
11.77
11.29
14.70
9.98
11.09
25
25.42
FCF margin%
10.24
8.45
5.79
5.87
4.85
5.93
7.59
8.36
6.57
8.00
17.36
7.59
7.08
89
1.531
FCF / Net incomex
1.699
1.679
1.667
1.714
1.609
1.591
1.833
1.937
1.918
2.017
1.622
1.918
1.707
57
28.11
ROIC%
23.68
23.88
23.18
24.49
24.07
23.17
25.33
23.86
25.82
26.70
10.23
25.33
23.98
75
8.61
Return on equity%
13.40
13.62
14.81
12.91
14.32
14.31
14.68
12.76
12.19
9.19
17.00
12.76
13.51
45
29.31
Return on assets%
17.40
17.80
16.08
15.47
17.54
15.30
18.18
16.82
16.10
17.71
10.47
16.82
17.11
7
5.48
EPSRp
9.47
10.99
13.11
14.19
13.99
16.70
17.39
20.00
20.56
24.27
6.05
11.65%
9.80%
—
26.11
EPS growth%
17.78
16.34
17.94
17.99
20.27
20.23
18.82
21.22
22.19
22.94
9.82
21.22
19.52
82
3.12
Bookvalue per shRp
6.39
6.10
6.48
5.80
5.53
5.42
5.76
6.35
6.01
6.39
2.24
2.94%
0.30%
—
2.96
FCF per shareRp
12.45
12.00
12.37
11.09
10.26
11.20
10.34
10.41
9.86
9.78
1.94
(0.94%)
(1.57%)
—
12.03
Dividend per shRp
12.35
11.18
11.58
12.63
13.69
13.11
13.81
13.71
13.83
14.56
6.93
1.23%
1.98%
—
11.33
Div yield (avg)%
27.60
27.60
24.81
26.95
24.99
27.02
26.90
26.67
26.74
28.48
4.17
26.90
26.93
56
6.74
Payout ratio%
0.46
0.40
3.38
1.46
1.28
4.13
3.13
3.50
3.12
3.14
17.76
3.14
3.13
62
1.098
Shares (diluted)B
1.464
1.601
1.797
1.825
1.884
1.939
2.103
2.361
2.817
3.256
1.107
11.56%
9.42%
87
19.60
Buyback yield%
13.57
13.74
12.47
11.54
13.54
16.50
14.45
16.52
14.73
14.27
15.78
14.73
14.01
83
0.596
D/E ratiox
1.045
1.183
1.204
1.359
1.475
1.704
1.779
1.939
2.214
2.645
1.772
1.939
1.590
82
8.061
Enterprise valueRp B
12.90
15.13
15.26
16.93
17.68
20.99
20.90
23.69
24.85
25.86
11.03
7.90%
7.06%
91
1.916
LT debtRp B
17.46
15.75
15.46
14.99
14.20
15.42
16.15
15.10
16.46
18.40
7.387
5.32%
0.11%
82
Cost of revenue
7.21%
1.02×
Operating expenses
6.55%
0.96×
Property and equipment
14.87%
Goodwill & intangibles
13.78%
Spread over hurdle
25.64%