15.05
RevenueRp B
42.67
42.64
43.88
45.28
45.94
46.67
47.91
47.49
48.35
49.55
15.39
1.52%
1.47%
68
27.01
Revenue growth%
9.76
8.62
8.30
8.39
5.43
6.94
6.15
4.09
5.69
7.08
17.35
6.15
7.01
61
7.79
Gross margin%
4.84
3.27
3.87
2.39
5.05
4.40
2.79
2.54
3.70
0.71
29.92
2.79
3.48
80
26.64
Operating margin%
9.15
9.05
8.72
9.17
10.38
10.33
11.84
11.58
10.80
8.51
18.04
10.80
9.75
79
22.77
Net margin%
9.57
11.03
12.70
14.69
14.24
12.28
10.09
9.91
12.55
14.94
18.11
12.28
12.41
53
37.89
P/E ratio (avg)x
35.22
32.56
34.79
35.22
36.22
33.36
35.35
38.91
43.92
48.78
11.02
38.91
35.29
16
29.94
EV/EBITx
23.97
25.55
24.22
27.12
28.38
30.18
28.55
26.59
26.83
27.75
28.65
27.75
26.97
89
27.80
FCF yield (avg)%
13.66
15.74
15.33
15.37
16.74
19.01
16.81
15.35
12.76
14.05
4.84
15.35
15.36
36
28.00
FCF margin%
25.95
27.48
30.08
29.50
26.93
25.65
25.20
28.17
27.91
27.11
16.93
27.11
27.29
18
1.002
FCF / Net incomex
1.404
1.470
1.544
1.484
1.542
1.746
1.879
2.088
2.310
2.175
0.904
2.088
1.645
53
12.53
ROIC%
32.57
33.98
36.75
35.31
35.61
38.37
39.72
39.11
41.10
41.70
16.01
39.72
37.56
65
4.21
Return on equity%
6.37
5.13
7.12
4.76
5.82
5.48
5.55
3.44
3.59
4.99
9.15
4.99
5.31
95
2.95
Return on assets%
32.66
35.41
37.98
39.42
40.40
39.21
40.78
38.24
38.44
38.22
8.77
38.44
38.34
59
5.73
EPSRp
2.93
2.97
2.83
3.17
2.91
3.09
2.89
3.16
3.14
3.39
5.97
3.09%
1.46%
—
3.00
EPS growth%
17.52
18.19
20.91
23.36
24.71
23.45
24.40
24.22
26.85
25.27
18.28
24.40
23.83
65
5.21
Bookvalue per shRp
21.61
20.49
17.96
19.42
19.83
19.99
20.54
21.41
22.64
24.24
16.14
4.10%
0.42%
—
12.43
FCF per shareRp
6.29
6.85
6.94
7.19
8.62
10.40
11.96
13.27
15.37
15.96
16.97
13.12%
9.56%
—
9.74
Dividend per shRp
8.45
9.35
9.20
9.17
9.95
11.33
12.02
11.78
12.24
12.72
5.61
5.03%
3.89%
—
19.82
Div yield (avg)%
7.14
5.06
2.31
1.98
2.75
2.95
2.04
4.11
6.87
9.08
6.56
4.11
3.53
74
5.13
Payout ratio%
18.39
16.68
18.26
15.40
17.44
18.08
17.48
16.23
18.43
18.16
9.73
18.08
17.78
75
2.229
Shares (diluted)B
3.969
4.662
4.671
4.922
4.947
4.812
4.828
5.226
5.760
6.674
2.304
6.17%
7.02%
22
29.33
Buyback yield%
4.30
4.10
4.91
3.09
3.01
0.40
0.40
0.79
2.98
4.34
5.21
0.79
3.05
15
0.729
D/E ratiox
0.535
0.519
0.582
0.578
0.575
0.670
0.799
0.945
0.921
0.946
0.682
0.921
0.626
6
20.86
Enterprise valueRp B
26.19
26.87
30.26
35.01
34.91
37.19
41.81
39.43
36.96
36.13
4.694
0.69%
4.23%
50
35.69
LT debtRp B
72.03
82.63
84.61
90.69
102.6
112.6
118.4
117.2
112.7
115.6
41.76
2.42%
5.74%
79
Cost of revenue
1.49%
1.00×
Operating expenses
0.87%
0.94×
Cash and investments
13.78%