9.305
RevenueRp B
17.71
18.70
19.18
20.12
21.15
21.78
23.15
24.50
25.21
26.53
9.849
4.63%
4.41%
17
25.87
Revenue growth%
24.74
23.22
21.47
22.49
19.98
19.86
21.29
21.85
22.28
21.39
12.00
21.39
21.66
34
16.94
Gross margin%
4.11
2.09
0.40
0.40
0.40
0.40
0.90
3.17
4.29
2.37
27.82
2.37
1.49
57
22.69
Operating margin%
19.72
18.03
17.40
18.36
19.80
22.23
23.59
23.83
21.98
22.75
8.77
22.75
20.89
63
2.53
Net margin%
1.77
3.81
3.28
2.77
0.85
0.40
0.40
3.35
3.72
4.12
19.78
3.35
3.03
77
35.87
P/E ratio (avg)x
16.82
20.02
21.86
24.62
26.77
25.84
28.39
30.94
31.33
36.97
10.68
30.94
26.30
28
15.33
EV/EBITx
10.32
10.33
9.609
9.919
9.361
10.47
9.409
8.633
9.232
10.10
26.99
9.409
9.764
90
29.10
FCF yield (avg)%
7.47
5.85
4.72
4.23
5.47
7.72
7.07
5.89
3.65
1.02
10.63
5.89
5.66
81
3.04
FCF margin%
14.66
16.55
17.02
19.93
19.08
20.28
18.60
20.93
20.12
17.18
27.46
20.12
18.84
55
0.571
FCF / Net incomex
0.756
0.827
0.915
0.964
0.947
0.999
1.011
0.942
0.930
1.067
0.544
0.999
0.945
21
4.81
ROIC%
15.09
17.20
20.18
18.35
16.18
18.48
17.64
15.56
14.42
12.34
4.39
15.56
16.69
87
11.71
Return on equity%
0.45
0.40
3.18
4.75
5.31
4.18
1.84
4.49
6.72
8.02
22.66
4.49
4.34
56
3.31
Return on assets%
27.08
29.70
29.89
31.19
31.52
33.39
31.44
32.72
32.62
29.62
20.85
32.62
31.31
5
7.57
EPSRp
13.97
14.13
15.72
16.85
19.53
21.02
20.20
20.86
20.65
21.37
8.00
1.81%
4.07%
—
18.21
EPS growth%
12.44
12.18
15.03
12.19
10.35
11.77
9.13
8.99
6.36
8.78
11.35
8.99
11.06
93
7.49
Bookvalue per shRp
15.64
16.07
16.06
17.12
19.86
21.68
20.79
20.33
21.64
23.32
5.06
3.26%
4.19%
—
5.14
FCF per shareRp
18.68
20.88
19.21
20.81
20.35
21.38
18.98
16.85
15.11
16.16
12.07
(4.50%)
(0.87%)
—
7.23
Dividend per shRp
5.74
6.11
6.23
5.95
5.22
4.92
4.28
4.08
3.73
3.98
3.14
(5.28%)
(4.49%)
—
4.30
Div yield (avg)%
22.86
22.52
24.65
25.60
24.65
27.10
25.58
27.13
27.14
26.94
19.37
27.10
25.59
23
20.28
Payout ratio%
29.32
29.15
29.68
32.64
35.12
36.20
38.28
40.33
40.14
42.27
21.74
40.14
35.66
82
1.009
Shares (diluted)B
0.844
0.785
0.787
0.851
0.811
0.769
0.712
0.693
0.598
0.514
1.008
(8.70%)
(5.03%)
48
10.44
Buyback yield%
26.10
27.18
24.38
24.27
24.85
26.01
26.59
24.25
26.60
29.34
25.58
26.59
26.05
28
0.547
D/E ratiox
1.154
1.046
1.163
1.141
1.264
1.355
1.535
1.703
1.778
1.770
1.083
1.703
1.310
34
14.63
Enterprise valueRp B
19.65
18.58
19.62
20.38
22.23
21.52
20.49
22.00
23.08
22.17
18.29
(0.05%)
1.62%
48
21.29
LT debtRp B
20.30
18.82
21.42
22.05
20.41
22.36
21.65
22.65
22.77
20.94
18.04
0.51%
1.31%
24
Cost of revenue
4.39%
1.00×
Operating expenses
5.60%
1.12×
Goodwill & intangibles
18.37%
Cash and investments
16.72%
Spread over hurdle
78.18%