55.05
RevenueRp B
61.27
62.34
63.67
64.59
67.25
69.02
69.30
70.14
72.49
72.84
60.12
1.61%
2.04%
23
4.47
Revenue growth%
32.87
31.78
30.97
31.13
32.27
33.11
34.74
37.03
34.65
34.90
16.95
34.74
32.99
26
2.43
Gross margin%
0.40
0.40
2.77
0.67
0.40
2.44
4.85
4.82
4.83
4.31
2.57
4.82
2.60
6
23.74
Operating margin%
27.61
25.31
27.78
28.24
26.32
27.81
26.64
28.59
31.57
29.21
13.30
28.59
27.80
95
18.42
Net margin%
16.11
16.03
14.63
17.38
20.33
20.95
23.51
22.81
25.42
25.25
5.96
23.51
20.64
47
32.15
P/E ratio (avg)x
23.69
21.34
21.28
20.46
20.54
19.03
18.24
17.29
17.62
15.99
22.99
17.62
19.74
14
37.81
EV/EBITx
13.47
12.42
13.23
14.06
13.53
13.74
15.07
14.24
12.79
13.43
16.01
13.74
13.50
88
8.84
FCF yield (avg)%
5.62
6.29
8.06
9.69
11.24
10.41
8.87
6.67
3.97
6.85
14.51
6.85
7.46
47
17.01
FCF margin%
16.34
14.89
13.00
11.39
12.30
10.55
9.88
9.13
9.38
6.69
3.50
9.38
10.97
66
1.590
FCF / Net incomex
0.761
0.861
0.923
0.997
0.984
1.057
1.063
1.085
1.170
1.315
1.428
1.085
1.027
11
2.53
ROIC%
17.17
17.51
19.02
21.80
20.76
23.54
21.41
23.12
23.35
24.86
27.92
23.35
21.60
13
24.23
Return on equity%
15.03
17.96
19.01
21.62
23.76
23.73
23.05
21.32
24.16
22.89
21.30
23.05
22.25
44
18.84
Return on assets%
24.30
23.43
25.61
27.52
26.77
25.00
25.32
23.96
26.05
23.84
10.81
25.00
25.16
52
25.16
EPSRp
82.33
91.41
94.74
96.15
108.30
120.30
118.57
112.39
115.69
106.76
25.87
(0.29%)
2.86%
—
8.36
EPS growth%
5.79
5.99
3.08
3.91
2.39
3.96
2.71
1.28
0.40
1.35
24.69
1.35
2.90
29
20.07
Bookvalue per shRp
38.06
38.43
39.89
43.09
38.42
34.26
29.11
28.75
27.66
28.85
46.28
(5.57%)
(4.15%)
—
68.31
FCF per shareRp
43.69
43.73
49.80
50.48
57.93
66.73
70.02
75.62
81.26
78.09
76.89
6.16%
7.46%
—
79.86
Dividend per shRp
93.03
88.22
87.32
99.20
109.11
105.64
110.95
115.40
109.70
112.36
103.85
0.59%
2.39%
—
16.76
Div yield (avg)%
23.95
26.42
27.65
25.51
23.09
23.47
21.12
20.30
20.95
22.31
27.94
21.12
23.28
88
23.14
Payout ratio%
3.16
1.85
4.17
2.22
0.40
0.67
0.40
2.52
1.00
1.18
10.34
1.00
1.51
86
0.713
Shares (diluted)B
0.808
0.894
0.864
0.984
1.079
1.237
1.423
1.411
1.479
1.580
0.697
7.93%
6.58%
18
16.69
Buyback yield%
15.05
17.88
14.99
15.72
17.98
19.73
19.35
17.60
17.59
18.62
29.08
18.62
17.74
54
0.481
D/E ratiox
1.609
1.604
1.765
1.858
1.760
1.887
1.932
1.852
2.109
2.018
0.827
1.932
1.855
8
25.99
Enterprise valueRp B
26.98
27.43
27.42
28.59
27.41
30.34
31.64
33.17
31.69
37.26
5.227
6.33%
4.67%
15
14.84
LT debtRp B
42.40
45.85
40.51
36.90
34.67
38.28
40.99
41.78
40.97
39.15
17.75
2.46%
(0.04%)
7
Cost of revenue
2.18%
1.01×
Operating expenses
2.13%
1.01×
Spread over hurdle
(8.39%)