50.22
RevenueRp B
65.42
64.96
66.94
68.97
69.23
68.12
68.02
66.97
68.30
69.57
55.43
0.10%
0.67%
58
27.05
Revenue growth%
18.42
18.16
15.82
18.33
17.09
17.86
17.81
16.77
16.70
14.06
20.73
16.77
17.45
61
20.68
Gross margin%
21.95
24.88
22.83
25.04
22.56
23.28
22.73
25.33
22.94
22.64
7.82
22.94
22.88
28
23.57
Operating margin%
30.82
33.20
34.22
33.53
34.58
33.05
32.57
32.35
33.50
34.30
7.08
33.05
33.35
34
21.40
Net margin%
1.34
2.08
4.14
6.63
7.77
10.11
9.81
12.50
14.31
12.07
19.36
12.07
8.79
21
35.33
P/E ratio (avg)x
36.51
37.63
42.15
42.42
47.75
49.17
55.50
62.21
74.53
87.09
20.61
62.21
48.46
67
33.09
EV/EBITx
12.06
13.24
12.33
12.24
11.17
12.55
12.73
12.69
12.47
13.83
15.43
12.69
12.51
22
28.42
FCF yield (avg)%
27.83
25.51
23.98
25.12
25.88
26.70
28.60
31.39
32.25
33.29
7.98
31.39
27.27
36
3.32
FCF margin%
14.78
17.16
19.18
18.37
16.67
19.60
21.29
21.18
20.71
23.03
18.33
21.18
19.39
42
0.247
FCF / Net incomex
0.741
0.712
0.719
0.735
0.858
0.869
0.931
1.078
1.049
1.063
0.622
1.049
0.864
18
13.48
ROIC%
3.12
5.14
5.96
4.93
7.78
9.40
9.60
10.13
11.35
9.57
20.39
9.60
8.59
78
27.45
Return on equity%
14.92
14.58
15.77
16.85
13.87
12.56
14.18
12.03
10.48
8.20
10.31
12.03
14.02
23
9.61
Return on assets%
16.16
18.70
17.51
16.75
16.39
15.07
15.27
14.42
12.70
14.80
22.18
14.80
15.71
23
6.38
EPSRp
7.99
8.85
10.18
11.46
11.68
11.41
11.04
12.45
13.26
12.55
7.11
1.44%
4.81%
—
24.78
EPS growth%
21.39
24.10
26.36
24.46
21.56
19.09
21.62
21.57
24.13
21.14
2.93
21.57
21.60
89
5.75
Bookvalue per shRp
14.00
14.86
15.45
16.25
15.36
16.87
18.19
19.84
22.49
25.83
9.54
10.96%
7.93%
—
3.21
FCF per shareRp
12.92
12.70
13.33
12.59
11.43
11.66
10.31
11.09
11.48
11.49
1.93
0.10%
(1.35%)
—
6.75
Dividend per shRp
11.07
11.25
10.70
11.04
10.44
9.98
9.09
9.73
9.06
8.32
8.82
(4.44%)
(2.71%)
—
24.14
Div yield (avg)%
14.19
11.65
13.54
13.30
11.63
12.33
12.11
10.21
10.52
8.25
5.27
10.52
11.88
6
8.66
Payout ratio%
15.08
15.88
13.72
15.78
13.59
12.17
9.42
10.61
12.50
12.80
27.34
12.17
13.19
37
2.129
Shares (diluted)B
1.519
1.378
1.436
1.514
1.416
1.417
1.248
1.144
1.090
1.029
2.108
(6.19%)
(3.33%)
69
5.39
Buyback yield%
10.33
12.19
13.90
13.20
15.99
17.49
19.31
16.70
14.79
17.20
27.01
17.20
15.39
90
0.374
D/E ratiox
1.206
1.307
1.242
1.217
1.270
1.214
1.199
1.339
1.249
1.357
1.629
1.249
1.245
47
3.389
Enterprise valueRp B
11.31
10.47
10.78
10.62
11.73
10.73
9.507
8.511
9.506
8.391
43.55
(6.48%)
(2.97%)
12
13.65
LT debtRp B
13.93
12.68
13.01
12.80
11.83
12.31
12.96
13.78
12.85
11.75
26.69
(0.14%)
(2.36%)
79
Cost of revenue
0.91%
1.02×
Operating expenses
0.46%
0.98×
Goodwill & intangibles
17.41%
Spread over hurdle
(11.02%)