2.808
RevenueRp B
6.743
7.224
7.578
7.940
8.152
8.423
9.015
9.312
9.554
9.928
2.968
4.02%
4.48%
77
23.75
Revenue growth%
20.21
20.43
21.63
22.03
22.60
20.44
19.46
21.22
23.69
21.45
2.99
21.22
21.33
51
28.14
Gross margin%
7.87
5.32
3.11
0.43
1.65
3.65
6.30
7.69
5.00
2.03
16.49
5.00
4.32
29
15.02
Operating margin%
5.28
4.04
4.99
3.46
1.83
1.44
0.40
2.81
0.40
1.39
2.15
1.39
2.32
37
16.85
Net margin%
22.82
21.34
19.34
16.69
13.92
15.59
18.01
18.55
18.58
19.28
18.06
18.55
18.56
64
24.68
P/E ratio (avg)x
35.04
37.92
39.09
42.19
48.07
51.12
55.51
50.49
57.36
65.51
11.08
55.51
49.28
87
36.14
EV/EBITx
10.73
10.46
11.78
13.05
14.32
14.36
16.06
17.05
16.20
18.55
36.36
16.20
14.34
31
2.82
FCF yield (avg)%
25.27
25.31
24.42
24.09
24.02
23.14
25.58
28.25
27.92
27.28
3.17
27.28
25.29
73
19.44
FCF margin%
16.64
16.34
19.22
19.56
18.23
20.16
23.03
23.92
25.37
26.90
25.48
23.92
19.86
71
1.652
FCF / Net incomex
1.179
1.284
1.265
1.363
1.454
1.539
1.502
1.580
1.558
1.757
0.533
1.558
1.478
59
21.72
ROIC%
28.20
28.27
28.75
29.74
28.96
30.55
31.77
31.99
32.54
33.10
3.45
31.99
30.15
56
29.68
Return on equity%
15.69
18.33
16.34
18.35
16.22
17.52
15.07
12.92
14.99
17.12
5.71
15.07
16.28
51
5.82
Return on assets%
18.24
20.05
22.21
24.43
24.72
25.08
25.62
25.49
23.31
20.38
18.13
25.08
23.87
39
23.06
EPSRp
8.00
6.92
6.55
5.88
6.19
6.55
5.89
5.88
5.40
5.11
25.16
(3.78%)
(4.73%)
—
15.59
EPS growth%
18.57
16.68
17.88
17.19
15.12
15.75
14.12
13.32
13.89
12.24
13.28
13.89
15.43
85
4.75
Bookvalue per shRp
5.48
5.46
5.41
5.07
5.05
5.56
5.29
5.68
5.84
6.27
11.12
4.43%
1.90%
—
8.87
FCF per shareRp
26.85
25.75
25.27
25.97
27.49
27.76
25.20
23.27
25.00
26.46
5.02
(0.77%)
(0.83%)
—
22.68
Dividend per shRp
9.23
10.39
10.50
9.54
10.28
9.74
9.96
10.70
10.17
11.03
14.37
1.41%
0.72%
—
24.20
Div yield (avg)%
1.30
1.96
1.08
3.80
5.91
7.26
7.97
9.87
8.24
8.22
12.92
8.22
6.58
87
25.65
Payout ratio%
7.95
6.02
6.41
6.89
5.41
5.78
5.21
3.10
2.39
1.04
25.19
3.10
5.60
15
267.9
Shares (diluted)M
389.2
377.2
422.9
389.9
380.7
365.9
373.5
382.9
404.0
381.6
280.3
0.05%
(0.85%)
82
22.27
Buyback yield%
21.82
23.83
23.63
24.51
24.25
24.19
25.25
26.69
27.48
27.14
23.73
26.69
24.38
86
0.427
D/E ratiox
0.985
1.142
1.183
1.208
1.285
1.305
1.511
1.728
1.762
1.787
1.303
1.728
1.295
24
9.174
Enterprise valueRp B
7.220
6.847
6.118
5.896
6.526
7.147
7.557
7.052
6.742
7.281
1.349
2.21%
0.28%
52
9.167
LT debtRp B
0.644
0.625
0.589
0.633
0.587
0.567
0.620
0.560
0.534
0.563
7.538
(0.82%)
(0.42%)
19
Cost of revenue
4.49%
1.00×
Operating expenses
4.72%
1.02×
Goodwill & intangibles
15.68%
Spread over hurdle
(10.93%)