67.46
RevenueRp B
56.31
58.33
61.07
61.49
63.61
64.08
64.95
67.41
68.75
70.36
75.28
2.04%
2.45%
52
15.77
Revenue growth%
9.69
11.47
12.72
14.40
12.32
11.18
13.04
12.74
15.06
13.36
17.94
13.04
12.73
82
16.56
Gross margin%
30.99
32.49
34.27
37.14
39.61
40.12
40.82
39.48
37.75
39.87
10.08
39.87
38.62
31
25.56
Operating margin%
2.71
2.72
4.20
4.26
5.32
3.22
3.46
4.09
1.73
1.99
5.04
3.22
3.34
80
9.07
Net margin%
11.45
13.19
14.06
14.29
12.38
11.06
12.65
12.41
13.73
15.61
23.23
12.65
12.92
8
6.021
P/E ratio (avg)x
12.12
12.30
14.11
13.92
14.32
15.21
16.88
19.98
19.81
19.99
8.938
19.81
14.77
6
18.90
EV/EBITx
43.84
48.52
54.74
55.41
65.58
68.91
81.29
91.62
106.0
108.3
8.527
91.62
67.24
23
29.25
FCF yield (avg)%
10.15
9.96
10.94
13.89
16.25
15.61
16.53
19.30
20.62
21.37
13.26
19.30
15.93
60
4.35
FCF margin%
18.81
19.44
18.68
16.70
17.09
16.95
14.10
11.83
12.55
12.68
28.64
12.68
16.83
54
0.266
FCF / Net incomex
2.003
2.261
2.298
2.307
2.321
2.297
2.372
2.202
2.362
2.233
0.306
2.297
2.298
29
28.35
ROIC%
0.40
0.40
2.58
1.83
0.40
3.28
3.04
3.38
4.26
3.63
28.62
3.38
2.81
76
21.60
Return on equity%
13.77
15.45
17.17
16.10
15.74
14.05
15.87
16.01
13.89
12.47
19.11
14.05
15.60
69
18.17
Return on assets%
7.34
9.99
9.82
8.48
5.96
8.66
11.03
8.42
8.55
8.18
22.58
8.55
8.51
54
2.97
EPSRp
4.55
5.06
5.96
6.84
8.24
8.94
10.64
11.86
12.51
12.48
3.13
8.66%
11.64%
—
17.62
EPS growth%
17.76
14.94
14.53
13.11
15.46
12.67
12.31
15.24
13.50
14.44
21.81
13.50
14.48
41
1.67
Bookvalue per shRp
5.93
6.19
6.15
6.54
6.58
7.29
8.35
8.45
8.45
8.53
3.67
5.34%
4.11%
—
5.71
FCF per shareRp
5.94
5.92
5.95
6.59
7.28
6.65
5.99
5.68
5.44
5.06
1.99
(7.02%)
(1.61%)
—
2.23
Dividend per shRp
1.29
1.30
1.51
1.53
1.75
1.81
1.80
2.08
2.46
2.65
3.92
8.64%
8.19%
—
16.44
Div yield (avg)%
23.37
25.40
27.85
30.58
32.02
30.34
32.83
34.75
37.57
39.86
5.05
34.75
31.30
75
21.90
Payout ratio%
14.06
14.18
13.65
15.95
14.48
12.75
10.51
12.71
10.19
9.57
24.74
10.51
13.20
64
3.591
Shares (diluted)B
2.974
2.811
2.403
2.432
2.202
1.972
2.081
2.033
2.027
2.168
3.575
(0.31%)
(3.70%)
27
29.20
Buyback yield%
25.17
23.10
22.81
19.91
22.26
23.06
20.40
20.51
21.81
22.65
11.35
21.81
22.46
58
1.787
D/E ratiox
0.377
0.341
0.310
0.310
0.297
0.269
0.240
0.264
0.287
0.259
1.598
0.264
0.292
59
39.70
Enterprise valueRp B
75.80
70.77
67.74
67.12
66.79
62.60
67.22
62.94
66.38
63.08
6.608
(1.14%)
(1.35%)
88
53.53
LT debtRp B
123.9
133.5
155.0
152.4
161.9
172.1
168.4
194.2
205.0
216.6
19.33
6.00%
7.16%
8
Cost of revenue
2.45%
1.00×
Operating expenses
2.66%
1.02×
Cash and investments
19.09%
Spread over hurdle
(0.23%)