61.15
RevenueRp B
47.44
51.74
55.57
59.49
64.53
69.73
75.32
81.59
86.56
91.94
68.03
7.34%
7.61%
79
26.54
Revenue growth%
13.14
14.23
13.31
14.50
12.08
14.29
14.16
15.31
17.36
20.24
14.17
15.31
14.26
44
11.11
Gross margin%
25.78
28.37
29.65
28.43
28.18
26.03
25.56
27.54
25.24
22.26
15.88
25.56
26.78
82
15.31
Operating margin%
10.08
10.36
9.06
9.50
10.04
7.16
7.35
9.52
7.02
7.79
2.18
7.35
9.28
6
23.60
Net margin%
19.00
19.54
20.70
18.64
20.23
18.64
19.99
19.50
20.28
17.91
12.86
19.50
19.52
89
35.08
P/E ratio (avg)x
32.28
35.65
37.17
41.35
45.08
46.49
51.45
54.49
60.99
71.28
11.21
54.49
45.79
86
15.93
EV/EBITx
12.04
11.34
12.09
11.23
10.80
10.45
11.31
10.64
11.90
11.23
8.351
11.23
11.27
7
3.74
FCF yield (avg)%
23.73
21.08
22.22
20.93
20.43
19.23
18.93
19.24
16.89
19.51
14.91
19.23
19.97
82
25.20
FCF margin%
28.52
27.33
26.91
29.85
28.97
27.83
25.23
25.24
26.08
24.76
13.39
25.24
27.12
38
1.297
FCF / Net incomex
2.360
2.401
2.718
2.842
3.208
3.742
3.958
4.674
4.687
5.165
1.523
4.674
3.475
62
9.38
ROIC%
12.95
14.86
13.41
16.23
18.28
16.02
14.73
16.05
18.42
19.88
18.94
16.05
16.04
72
21.91
Return on equity%
22.90
23.23
25.41
23.79
25.89
26.10
28.35
30.23
27.34
27.50
18.12
27.50
25.99
70
21.26
Return on assets%
13.20
11.49
9.58
7.42
8.61
9.21
7.41
8.90
6.70
5.89
12.21
7.41
8.75
20
25.48
EPSRp
26.21
24.43
25.45
24.74
23.60
25.97
22.88
22.34
23.48
25.75
26.27
1.76%
(1.21%)
—
23.11
EPS growth%
27.55
30.18
28.98
27.41
30.26
27.36
29.05
27.98
25.33
27.82
2.17
27.82
27.90
17
11.30
Bookvalue per shRp
25.28
25.67
24.47
21.21
23.25
20.24
18.27
17.27
15.93
15.64
8.62
(7.62%)
(5.38%)
—
9.64
FCF per shareRp
10.87
10.13
9.42
9.36
9.00
9.80
9.19
8.60
8.93
9.80
12.75
1.72%
(1.00%)
—
7.85
Dividend per shRp
19.43
18.64
18.21
18.84
21.51
24.28
26.44
30.33
35.70
36.43
15.38
11.11%
7.47%
—
2.67
Div yield (avg)%
27.48
25.54
24.98
26.84
26.52
26.99
28.10
26.14
25.32
24.09
6.31
26.14
26.33
27
11.64
Payout ratio%
10.99
12.47
9.84
11.43
9.90
7.70
7.74
9.99
11.49
14.16
26.46
9.99
10.49
55
1.229
Shares (diluted)B
1.841
2.118
2.327
2.758
3.072
3.086
3.704
3.695
3.712
3.710
1.241
3.85%
7.31%
10
15.70
Buyback yield%
20.98
23.48
23.82
25.34
23.71
26.43
28.48
26.37
25.89
27.73
10.95
26.43
25.62
40
0.947
D/E ratiox
1.469
1.440
1.529
1.804
1.912
2.211
2.462
2.751
2.797
3.101
1.696
2.751
2.062
47
38.52
Enterprise valueRp B
25.72
25.19
24.89
26.97
28.19
32.81
34.14
38.70
42.43
41.97
49.81
8.28%
4.60%
75
69.50
LT debtRp B
111.1
108.8
109.9
109.1
118.4
108.9
98.70
96.18
86.08
91.78
23.95
(4.97%)
(1.92%)
52
Cost of revenue
7.61%
1.00×
Operating expenses
7.54%
0.99×
Cash and investments
15.33%
Spread over hurdle
(10.24%)