37.75
RevenueRp B
65.85
69.38
72.20
76.74
79.49
82.68
87.14
93.64
99.83
104.1
40.29
5.54%
5.13%
10
27.66
Revenue growth%
13.40
14.09
13.87
14.37
12.13
14.22
16.54
15.57
13.82
15.39
11.88
15.39
14.16
88
13.91
Gross margin%
15.85
16.35
16.97
15.04
14.26
16.46
13.72
15.82
14.58
14.29
26.61
14.58
15.43
34
29.12
Operating margin%
24.30
22.23
22.15
24.64
26.43
29.28
26.83
26.84
26.34
23.68
14.72
26.83
25.49
68
26.96
Net margin%
23.14
20.34
20.46
17.70
15.29
18.22
15.59
14.01
13.01
15.55
14.15
15.55
16.64
13
18.56
P/E ratio (avg)x
16.31
18.75
17.81
20.49
19.41
19.93
19.99
21.74
21.04
19.88
20.97
19.99
19.90
34
31.44
EV/EBITx
31.16
31.75
34.11
40.20
46.68
45.80
46.45
46.24
50.95
58.61
24.22
46.45
46.02
54
23.89
FCF yield (avg)%
10.18
12.03
10.47
8.83
11.71
12.35
14.42
15.96
17.41
15.07
23.73
15.07
12.19
50
9.97
FCF margin%
27.90
28.14
26.16
25.86
23.78
22.14
25.12
23.51
20.65
19.69
2.39
22.14
24.45
15
1.521
FCF / Net incomex
1.051
1.055
0.979
1.041
1.127
1.017
0.922
0.921
0.996
0.913
0.142
0.922
1.007
81
19.05
ROIC%
38.98
36.37
36.51
34.54
34.86
34.59
37.16
35.19
37.06
39.38
14.65
37.06
36.44
62
20.63
Return on equity%
9.86
11.60
14.56
14.14
14.79
15.99
18.57
17.06
19.62
20.59
3.51
18.57
15.39
52
26.42
Return on assets%
8.44
9.81
12.57
11.35
11.17
10.75
11.12
8.62
7.44
5.46
22.67
8.62
10.28
31
7.33
EPSRp
6.98
6.86
7.31
7.24
8.01
8.69
8.45
8.71
8.20
7.94
7.81
(0.19%)
1.79%
—
7.57
EPS growth%
9.71
10.11
11.68
12.46
11.94
9.48
12.29
13.86
11.48
12.57
8.13
12.29
11.81
38
5.90
Bookvalue per shRp
4.81
5.16
5.29
5.83
6.06
5.64
5.74
6.19
5.93
6.04
7.78
(0.08%)
3.82%
—
4.55
FCF per shareRp
4.69
4.92
4.53
4.85
4.82
4.87
4.61
4.11
3.50
3.25
4.54
(7.56%)
(3.92%)
—
2.84
Dividend per shRp
3.60
3.43
2.94
2.93
2.90
2.75
2.55
2.76
2.63
2.75
5.41
(1.08%)
(2.57%)
—
19.20
Div yield (avg)%
0.40
0.40
0.40
2.06
0.40
0.40
0.40
0.40
2.85
1.22
8.52
0.40
0.40
40
17.09
Payout ratio%
21.27
23.51
25.84
28.23
28.09
29.68
32.16
33.09
31.33
29.65
10.84
31.33
28.94
58
4.339
Shares (diluted)B
5.612
6.286
7.604
9.236
11.24
12.34
13.41
16.34
16.62
17.06
4.493
8.71%
11.88%
52
22.00
Buyback yield%
10.38
10.20
8.45
7.84
8.76
9.96
7.86
10.84
12.45
12.08
3.34
10.84
10.08
82
0.973
D/E ratiox
0.462
0.475
0.546
0.635
0.709
0.681
0.657
0.661
0.739
0.737
1.566
0.681
0.659
53
43.51
Enterprise valueRp B
78.40
80.97
72.27
74.90
75.37
80.62
76.49
71.10
68.74
72.20
51.22
(0.85%)
(0.35%)
33
72.59
LT debtRp B
43.66
46.62
51.04
48.78
44.81
42.34
39.73
34.70
34.01
32.33
79.17
(6.32%)
(2.90%)
46
Cost of revenue
5.23%
1.01×
Operating expenses
4.66%
0.96×
Goodwill & intangibles
16.39%
Cash and investments
14.22%