19.01
RevenueRp B
33.45
33.65
33.29
33.36
33.58
34.35
34.47
34.35
34.67
35.52
20.33
1.13%
0.91%
76
3.44
Revenue growth%
16.23
17.26
15.79
15.40
13.01
10.80
8.91
6.03
5.20
4.15
22.66
6.03
11.90
57
10.60
Gross margin%
31.68
30.74
31.35
32.40
33.37
35.26
37.75
35.13
32.40
34.75
28.30
35.13
32.89
34
4.59
Operating margin%
28.42
31.15
29.29
26.69
29.23
32.11
33.16
34.08
33.96
31.35
7.65
33.16
31.25
18
20.44
Net margin%
33.88
35.57
37.54
39.58
36.82
36.01
36.95
35.90
35.83
35.09
22.23
35.90
35.95
11
9.128
P/E ratio (avg)x
7.288
6.687
7.256
7.651
7.470
7.552
7.741
8.368
8.300
7.560
36.65
7.741
7.556
85
16.81
EV/EBITx
12.81
12.56
12.19
12.78
12.14
10.90
10.60
10.56
10.65
11.06
37.13
10.65
11.60
16
25.11
FCF yield (avg)%
9.59
10.20
10.15
9.78
9.63
6.75
5.32
4.40
6.34
6.25
23.43
6.25
8.17
44
8.41
FCF margin%
31.60
33.80
35.22
36.62
36.39
34.54
35.84
33.26
32.04
33.14
15.11
33.26
34.17
40
1.588
FCF / Net incomex
1.590
1.530
1.571
1.558
1.451
1.317
1.282
1.100
1.072
0.969
0.167
1.100
1.384
50
16.38
ROIC%
2.00
4.37
2.82
1.11
3.50
5.35
8.28
7.99
9.45
11.13
27.36
8.28
4.86
78
3.29
Return on equity%
20.18
18.12
20.36
22.42
24.32
25.24
23.97
22.99
22.05
19.92
11.06
22.99
22.23
88
6.02
Return on assets%
16.55
15.16
12.40
15.25
15.78
18.57
20.38
18.29
17.94
15.85
2.65
18.29
16.20
13
2.58
EPSRp
12.05
13.34
14.14
14.58
15.93
17.10
17.42
17.11
15.74
17.14
2.82
1.48%
3.70%
—
26.75
EPS growth%
7.07
5.57
5.26
6.38
4.49
2.15
0.40
3.24
4.86
1.95
23.70
2.15
4.68
51
6.75
Bookvalue per shRp
3.68
4.03
4.15
4.41
5.20
5.96
6.69
7.78
9.23
10.87
2.94
15.89%
13.25%
—
5.82
FCF per shareRp
8.12
7.31
6.26
6.29
5.71
5.26
4.71
4.42
4.16
4.51
9.31
(4.60%)
(7.20%)
—
9.75
Dividend per shRp
8.41
7.64
8.13
8.81
8.44
8.39
7.90
9.01
8.72
9.95
7.57
3.35%
2.87%
—
10.03
Div yield (avg)%
0.40
0.46
0.40
0.91
3.81
3.62
5.69
5.94
7.03
8.29
6.13
5.94
3.72
35
2.80
Payout ratio%
1.15
1.65
0.40
0.40
0.40
0.40
2.76
0.40
0.40
3.31
21.68
0.40
0.40
46
1.285
Shares (diluted)B
1.552
1.729
1.697
1.720
1.993
1.909
1.937
2.113
2.305
2.339
1.260
3.26%
4.38%
87
10.47
Buyback yield%
7.94
7.07
10.04
8.69
10.68
9.26
9.02
8.52
10.88
9.32
15.76
9.26
9.14
49
0.123
D/E ratiox
0.750
0.760
0.837
0.978
0.969
1.144
1.160
1.290
1.232
1.331
1.509
1.232
1.061
92
20.01
Enterprise valueRp B
28.77
28.49
25.55
26.52
28.67
30.02
26.96
26.59
29.08
28.65
15.09
(0.01%)
0.69%
11
2.372
LT debtRp B
21.42
22.30
22.00
20.27
19.96
19.70
21.43
22.68
21.74
22.47
12.34
2.39%
(0.46%)
52
Cost of revenue
0.91%
1.00×
Operating expenses
0.87%
1.00×
Goodwill & intangibles
18.06%
Property and equipment
16.19%
Spread over hurdle
(10.81%)