0.751
RevenueRp B
8.233
8.565
9.105
9.465
10.15
10.97
11.66
12.11
12.99
13.46
0.766
5.81%
5.72%
79
23.72
Revenue growth%
14.15
16.48
15.51
15.54
12.88
12.32
11.93
13.63
15.14
15.46
20.18
13.63
14.65
87
8.01
Gross margin%
26.17
24.57
24.11
27.00
26.00
24.41
26.16
24.15
21.42
22.09
25.07
24.15
24.49
49
23.20
Operating margin%
22.73
22.11
21.48
18.93
21.54
21.89
23.34
24.07
25.41
22.88
5.80
23.34
22.42
73
5.79
Net margin%
8.71
6.53
7.09
6.97
9.01
8.08
8.60
11.37
11.31
13.06
16.77
11.31
8.66
7
23.40
P/E ratio (avg)x
9.473
9.713
9.827
10.78
11.46
12.82
12.59
14.30
15.40
17.47
27.61
14.30
12.03
16
6.741
EV/EBITx
10.93
11.99
13.52
15.52
17.51
19.77
18.99
20.77
21.93
21.51
26.11
20.77
18.25
27
5.41
FCF yield (avg)%
20.39
19.19
19.86
22.33
23.79
22.47
22.98
25.23
25.09
22.23
24.38
22.98
22.40
32
21.00
FCF margin%
0.40
1.51
1.88
3.82
6.44
8.33
5.99
4.91
3.09
4.49
4.14
4.91
4.16
82
1.250
FCF / Net incomex
1.835
1.815
1.646
1.510
1.417
1.408
1.560
1.519
1.622
1.843
0.190
1.560
1.591
94
15.85
ROIC%
2.39
5.36
6.15
7.06
4.87
1.89
0.40
0.40
0.40
0.40
17.84
0.40
2.14
27
29.81
Return on equity%
25.87
28.47
27.81
25.73
26.17
25.17
24.90
26.51
26.16
25.94
3.54
25.94
26.05
29
27.75
Return on assets%
1.42
2.82
1.35
0.40
0.40
1.17
2.10
1.73
2.60
2.91
3.62
2.10
1.58
7
5.82
EPSRp
3.63
4.14
4.55
4.82
4.93
4.70
5.56
5.92
5.68
6.23
6.32
4.76%
5.10%
—
23.14
EPS growth%
23.88
24.11
25.48
26.43
26.08
24.45
25.72
24.77
25.24
23.74
16.47
24.77
25.00
6
9.96
Bookvalue per shRp
10.69
11.09
10.82
10.62
10.60
11.48
11.09
12.85
12.35
12.29
4.42
3.01%
2.69%
—
2.68
FCF per shareRp
9.62
10.97
11.42
11.71
11.40
11.54
11.98
11.50
12.19
11.74
4.43
0.59%
3.39%
—
5.66
Dividend per shRp
7.14
8.08
8.48
9.80
10.71
11.18
10.90
10.70
12.23
13.62
7.38
4.92%
7.63%
—
10.33
Div yield (avg)%
15.35
13.38
12.98
14.74
12.06
14.93
15.97
16.84
19.67
18.84
29.62
16.84
15.14
43
22.52
Payout ratio%
17.47
17.89
14.93
14.22
16.10
14.05
12.32
14.33
12.67
15.10
28.34
14.05
14.63
38
0.515
Shares (diluted)B
0.664
0.765
0.905
1.011
1.219
1.364
1.467
1.586
1.754
2.069
0.514
11.15%
12.04%
50
25.04
Buyback yield%
15.31
15.40
17.99
15.57
14.83
16.45
17.80
16.34
18.59
15.96
7.15
16.45
16.15
8
0.869
D/E ratiox
1.300
1.292
1.388
1.485
1.649
1.726
1.663
1.640
1.798
1.918
0.268
1.726
1.645
22
9.861
Enterprise valueRp B
9.473
9.134
9.120
8.101
8.551
9.462
10.28
9.569
10.39
9.703
15.81
2.56%
0.58%
84
1.264
LT debtRp B
13.48
16.19
18.21
20.62
20.23
19.92
19.80
21.72
26.10
25.72
2.293
4.92%
7.47%
37
Cost of revenue
5.59%
0.99×
Operating expenses
5.34%
0.96×
Spread over hurdle
(7.58%)