4.411
RevenueRp B
7.420
7.842
8.344
8.831
9.418
9.997
10.59
11.19
12.11
13.07
4.665
6.78%
6.36%
35
9.66
Revenue growth%
14.15
15.39
13.01
12.86
11.15
13.72
11.26
12.64
13.82
15.35
3.74
13.72
13.37
67
18.74
Gross margin%
13.68
11.87
9.38
10.14
10.36
13.24
15.40
15.65
18.36
20.13
16.00
15.65
13.46
37
29.66
Operating margin%
8.58
7.55
9.11
10.76
13.14
13.68
16.27
17.30
17.38
17.60
4.97
17.30
13.41
42
3.28
Net margin%
23.48
24.92
23.94
21.03
19.23
17.99
20.30
17.38
19.77
19.80
25.28
19.77
20.05
13
32.53
P/E ratio (avg)x
19.62
20.52
19.58
23.09
26.07
30.06
31.36
36.77
42.82
45.82
13.81
36.77
28.07
55
28.44
EV/EBITx
11.63
11.26
10.24
10.14
10.03
11.30
12.13
12.92
13.89
13.93
20.68
12.92
11.47
41
12.39
FCF yield (avg)%
3.57
4.27
5.06
6.63
6.16
8.98
8.17
9.38
11.20
9.37
5.26
9.37
7.40
62
17.52
FCF margin%
10.00
8.39
8.88
7.89
7.50
7.73
8.47
10.64
10.70
13.46
6.46
10.64
8.67
91
0.611
FCF / Net incomex
0.104
0.102
0.097
0.108
0.114
0.117
0.122
0.119
0.115
0.123
1.232
0.119
0.115
38
10.59
ROIC%
1.62
0.40
0.40
0.40
0.40
0.40
2.50
2.32
0.40
0.40
9.60
0.40
0.40
50
15.60
Return on equity%
24.25
24.34
26.48
26.34
29.01
31.82
29.54
30.93
31.36
29.14
12.70
30.93
29.07
11
16.34
Return on assets%
32.22
29.55
30.86
31.98
29.00
27.86
27.42
28.39
25.44
26.81
2.55
27.42
28.69
35
1.14
EPSRp
0.90
0.79
0.86
0.76
0.78
0.79
0.74
0.70
0.73
0.77
1.17
(0.44%)
(2.28%)
—
21.05
EPS growth%
12.07
11.57
10.96
9.14
8.65
10.75
13.04
13.69
10.83
13.15
8.51
13.04
11.27
30
0.56
Bookvalue per shRp
3.14
3.25
3.60
3.56
3.65
3.31
3.39
3.64
4.00
4.20
0.75
2.84%
2.31%
—
0.55
FCF per shareRp
1.68
1.82
1.90
1.95
1.90
1.77
1.86
1.98
1.78
1.80
1.47
(1.14%)
(0.28%)
—
3.08
Dividend per shRp
3.02
3.43
3.37
3.70
3.97
4.33
4.86
5.20
5.61
5.89
2.57
8.23%
5.93%
—
16.92
Div yield (avg)%
26.02
23.81
21.18
20.57
22.09
25.05
25.24
23.10
24.08
24.47
8.95
24.47
23.94
84
10.39
Payout ratio%
9.73
7.59
9.19
6.99
9.45
10.27
8.24
10.81
7.97
8.22
23.21
8.24
8.72
57
1.106
Shares (diluted)B
0.830
0.832
0.758
0.690
0.668
0.671
0.668
0.711
0.637
0.600
1.077
(2.15%)
(3.74%)
90
3.82
Buyback yield%
35.90
38.67
38.89
39.56
39.46
40.09
41.68
43.65
43.27
43.51
11.90
43.27
39.82
29
0.952
D/E ratiox
1.933
2.044
1.943
2.155
2.475
2.422
2.340
2.398
2.585
2.612
1.573
2.422
2.369
64
3.289
Enterprise valueRp B
5.601
5.163
5.772
5.326
5.395
5.706
6.080
5.523
5.797
5.266
14.42
(0.48%)
(0.67%)
18
12.75
LT debtRp B
10.02
9.574
9.130
9.000
10.36
11.61
13.25
14.63
15.38
16.48
6.303
9.72%
6.19%
61
Cost of revenue
6.29%
0.99×
Operating expenses
6.99%
1.06×
Spread over hurdle
(2.85%)