32.59
RevenueRp B
33.70
33.93
35.11
35.87
36.53
37.84
38.38
38.79
39.98
40.14
35.51
1.90%
1.97%
25
26.82
Revenue growth%
22.86
23.24
25.52
23.69
23.05
25.14
27.96
27.88
29.95
30.41
14.14
27.96
25.33
13
10.43
Gross margin%
17.52
17.55
20.29
19.41
20.37
23.01
21.17
20.42
23.42
24.09
7.08
23.01
20.40
55
6.78
Operating margin%
23.63
21.99
21.42
18.51
18.13
17.17
17.01
19.86
18.17
17.43
13.58
17.43
18.34
22
11.45
Net margin%
16.23
19.15
16.96
15.78
15.09
12.59
13.87
14.17
17.15
17.09
29.33
14.17
16.00
34
34.38
P/E ratio (avg)x
51.07
58.29
69.38
80.87
91.87
100.2
107.0
120.8
139.6
167.4
18.55
120.8
96.05
90
27.39
EV/EBITx
34.88
35.61
32.45
30.87
28.13
30.29
30.65
33.19
32.20
35.06
25.16
32.20
32.32
80
11.47
FCF yield (avg)%
25.98
23.04
21.64
21.53
22.65
24.74
24.17
26.07
23.55
23.95
5.95
24.17
23.75
25
16.42
FCF margin%
15.79
16.86
16.88
16.15
16.20
17.06
18.59
19.69
22.13
23.22
19.16
19.69
16.97
67
1.757
FCF / Net incomex
0.275
0.302
0.298
0.278
0.267
0.245
0.271
0.255
0.267
0.278
0.759
0.267
0.273
65
15.06
ROIC%
21.38
19.72
19.65
17.97
15.13
14.63
15.41
13.91
13.49
13.62
20.90
13.91
15.27
80
13.15
Return on equity%
6.18
8.03
6.36
7.97
10.19
10.35
10.00
9.86
11.75
11.84
15.44
10.35
9.93
58
28.10
Return on assets%
6.52
8.26
6.07
3.48
2.03
4.25
3.00
5.37
3.27
5.48
22.23
4.25
4.81
14
4.40
EPSRp
7.86
8.00
7.38
8.09
8.21
7.33
6.48
5.68
6.09
5.65
4.54
(7.22%)
(2.42%)
—
8.23
EPS growth%
10.66
8.63
10.15
12.77
9.90
7.19
4.96
6.11
7.80
8.09
27.81
7.19
8.36
34
6.75
Bookvalue per shRp
2.80
3.19
3.28
3.37
3.76
4.20
4.06
4.68
4.72
5.15
5.55
6.50%
6.88%
—
5.84
FCF per shareRp
1.64
1.45
1.56
1.35
1.40
1.38
1.45
1.54
1.38
1.19
2.38
(3.16%)
(4.41%)
—
6.81
Dividend per shRp
10.17
12.35
13.88
15.70
17.74
20.53
22.15
26.56
31.38
33.17
3.94
13.34%
13.56%
—
23.99
Div yield (avg)%
2.19
0.40
0.40
0.55
0.40
2.21
2.14
0.40
0.83
0.40
27.47
0.83
0.48
87
22.67
Payout ratio%
7.58
9.75
7.09
4.80
2.72
4.00
4.55
5.45
3.43
3.90
23.75
4.00
4.67
59
1.771
Shares (diluted)B
2.012
1.985
1.942
2.091
2.238
2.428
2.428
2.727
2.867
3.302
1.697
8.09%
6.33%
75
6.77
Buyback yield%
8.22
5.62
5.25
8.23
9.09
9.95
10.96
8.41
6.27
6.88
3.33
8.41
8.22
79
1.621
D/E ratiox
0.339
0.286
0.250
0.238
0.253
0.226
0.231
0.249
0.253
0.258
0.656
0.249
0.251
14
23.36
Enterprise valueRp B
18.99
17.81
15.96
14.00
13.59
13.46
11.69
11.49
11.71
12.17
19.14
(2.19%)
(5.75%)
23
17.97
LT debtRp B
17.37
18.16
20.31
20.59
21.72
19.17
20.60
22.22
23.84
26.02
3.154
3.68%
5.24%
57
Cost of revenue
2.21%
1.02×
Operating expenses
2.37%
1.04×
Cash and investments
15.10%