80.59
RevenueRp B
67.56
66.05
64.62
65.64
65.89
64.34
65.89
64.84
63.95
64.32
83.74
(0.48%)
(0.70%)
88
19.21
Revenue growth%
5.77
5.31
2.35
3.22
0.51
1.75
1.32
1.44
3.26
5.83
13.38
1.75
2.79
37
7.49
Gross margin%
9.58
7.56
5.29
5.21
8.08
10.94
9.12
10.82
9.20
9.02
3.82
9.20
9.07
7
12.44
Operating margin%
21.18
18.67
19.46
21.78
21.55
21.80
21.46
20.19
23.06
24.25
23.11
21.80
21.51
78
25.71
Net margin%
19.80
20.23
19.98
21.24
21.33
22.88
25.53
23.40
24.84
26.67
9.73
24.84
22.11
76
31.97
P/E ratio (avg)x
10.25
9.311
9.315
9.244
8.550
9.186
9.328
9.224
9.457
9.838
26.80
9.328
9.313
53
27.05
EV/EBITx
12.44
14.28
15.56
15.47
14.14
14.34
14.56
13.70
14.40
14.88
6.364
14.40
14.37
64
26.62
FCF yield (avg)%
3.84
4.38
2.22
4.04
2.24
0.40
0.40
0.40
2.06
1.91
27.13
0.40
2.14
70
20.35
FCF margin%
5.66
6.76
5.06
4.61
5.21
7.31
6.37
4.82
2.70
1.40
28.20
4.82
5.14
86
0.736
FCF / Net incomex
0.359
0.327
0.322
0.361
0.346
0.383
0.371
0.341
0.336
0.359
1.213
0.359
0.352
16
19.58
ROIC%
6.34
6.83
6.32
6.92
5.50
5.32
4.33
2.74
5.69
7.84
9.95
5.32
6.00
87
8.23
Return on equity%
19.38
16.96
18.56
20.86
22.55
22.52
20.34
21.29
19.06
17.69
24.46
20.34
19.86
27
10.41
Return on assets%
0.68
2.90
3.29
3.40
4.69
5.67
5.92
8.53
5.83
4.40
23.01
5.83
4.55
92
1.31
EPSRp
2.26
2.05
2.10
2.27
2.47
2.73
2.89
3.18
3.15
3.14
1.34
4.93%
3.59%
—
2.80
EPS growth%
30.08
30.54
31.84
29.85
32.71
30.40
28.81
29.46
26.76
24.53
19.95
28.81
29.97
71
2.49
Bookvalue per shRp
2.41
2.60
2.52
2.46
2.54
2.42
2.24
2.25
2.26
2.03
3.26
(4.42%)
(1.24%)
—
3.21
FCF per shareRp
0.93
0.88
0.87
0.94
0.95
0.92
0.84
0.84
0.93
0.93
1.08
(0.43%)
(0.78%)
—
0.99
Dividend per shRp
1.12
1.13
1.15
1.19
1.25
1.20
1.33
1.52
1.56
1.85
2.50
8.25%
5.80%
—
27.55
Div yield (avg)%
13.14
10.64
12.46
11.06
13.57
11.58
12.74
10.66
12.86
10.55
13.45
11.58
12.02
45
15.56
Payout ratio%
15.86
14.22
15.42
13.74
13.95
14.68
16.56
18.33
17.73
15.88
27.48
16.56
15.64
46
15.32
Shares (diluted)B
13.13
12.78
13.84
14.13
12.87
12.19
11.01
11.24
10.36
11.20
14.86
(2.74%)
(2.24%)
17
12.78
Buyback yield%
8.49
10.53
9.73
11.12
9.84
12.31
12.10
10.42
13.37
14.74
3.33
12.31
10.82
14
1.746
D/E ratiox
1.638
1.593
1.686
1.772
1.959
2.170
2.169
2.553
2.728
3.199
0.498
2.553
2.064
37
55.77
Enterprise valueRp B
57.44
60.82
60.31
59.56
55.28
53.69
51.21
56.57
57.49
61.10
78.94
2.02%
1.30%
67
25.96
LT debtRp B
24.39
24.52
22.77
23.54
24.13
20.55
17.48
17.37
16.01
13.74
36.94
(10.65%)
(5.02%)
41
Cost of revenue
(0.51%)
1.02×
Operating expenses
(0.84%)
0.99×
Goodwill & intangibles
16.80%
Spread over hurdle
(9.41%)