2.028
RevenueRp B
7.174
7.915
8.406
9.217
9.945
10.63
11.42
12.21
13.31
14.33
2.197
7.58%
7.97%
73
25.96
Revenue growth%
24.92
26.15
28.78
28.51
27.64
26.27
27.65
28.91
31.40
28.48
2.62
28.48
28.07
85
2.30
Gross margin%
19.62
21.08
19.81
21.17
22.11
20.44
19.93
18.07
16.98
18.28
12.49
18.28
19.87
19
18.64
Operating margin%
4.67
2.54
4.60
6.53
6.43
8.69
7.50
5.51
3.00
2.47
6.99
5.51
5.09
39
11.00
Net margin%
17.30
19.78
17.84
18.12
15.25
15.88
13.80
10.91
8.46
6.15
7.70
10.91
15.56
16
22.64
P/E ratio (avg)x
26.29
26.41
25.32
29.35
27.51
28.11
29.18
33.53
36.66
40.15
7.717
33.53
28.64
43
31.49
EV/EBITx
54.46
58.49
66.40
63.90
60.65
57.43
55.78
55.53
58.25
54.27
30.96
55.78
57.84
74
5.79
FCF yield (avg)%
17.02
17.23
19.92
19.31
20.24
20.86
17.99
17.55
15.06
17.26
13.36
17.55
17.77
63
20.17
FCF margin%
11.07
11.33
13.30
12.63
10.78
10.20
9.44
11.52
10.37
11.52
17.86
10.37
11.20
71
1.658
FCF / Net incomex
1.986
2.125
2.140
2.245
2.346
2.546
2.456
2.532
2.692
2.957
0.276
2.546
2.401
48
27.27
ROIC%
23.28
23.52
25.05
27.05
25.75
23.49
23.93
24.93
23.48
20.55
7.16
23.49
23.73
40
29.44
Return on equity%
27.03
26.32
24.12
21.34
22.11
22.14
19.91
17.74
15.87
18.13
9.32
18.13
21.72
76
29.65
Return on assets%
7.76
9.72
12.61
10.60
8.06
9.16
7.68
8.18
11.01
9.94
14.11
9.16
9.44
66
10.96
EPSRp
4.68
5.00
5.53
5.33
5.48
5.37
5.48
5.71
6.15
5.53
11.57
0.18%
2.08%
—
23.94
EPS growth%
9.57
11.79
8.95
6.14
8.84
7.74
10.47
13.14
13.28
10.87
11.53
10.87
10.02
34
5.75
Bookvalue per shRp
1.38
1.24
1.38
1.55
1.74
1.76
1.88
1.87
1.77
1.60
8.23
(1.66%)
0.67%
—
8.19
FCF per shareRp
9.69
8.34
7.24
7.30
6.95
7.45
6.76
6.71
6.26
5.70
2.05
(3.86%)
(4.57%)
—
2.48
Dividend per shRp
3.23
2.82
2.42
2.24
1.95
1.83
1.89
1.67
1.59
1.54
5.13
(4.62%)
(6.62%)
—
20.43
Div yield (avg)%
2.53
5.25
3.62
4.60
3.63
3.22
2.25
0.44
1.22
4.10
6.13
2.25
3.42
74
25.53
Payout ratio%
16.47
18.04
16.80
18.29
17.27
15.74
17.93
17.04
17.77
19.12
7.66
17.77
17.52
34
0.990
Shares (diluted)B
1.227
1.332
1.421
1.441
1.474
1.464
1.633
1.709
1.685
1.805
0.967
4.14%
4.71%
76
3.51
Buyback yield%
16.24
14.40
12.38
12.48
14.33
11.77
10.89
13.52
15.98
16.27
20.91
13.52
13.93
94
1.383
D/E ratiox
0.438
0.445
0.439
0.439
0.421
0.445
0.464
0.431
0.409
0.418
0.340
0.431
0.438
12
2.371
Enterprise valueRp B
12.66
13.56
15.56
15.65
15.20
15.61
17.56
18.15
18.07
20.81
3.946
6.49%
4.54%
16
1.865
LT debtRp B
1.502
1.587
1.643
1.845
1.823
2.126
2.168
2.386
2.793
3.254
8.928
12.28%
8.94%
53
Cost of revenue
7.60%
0.97×
Operating expenses
8.37%
1.04×
Spread over hurdle
(2.85%)