16.63
RevenueRp B
39.09
39.05
39.89
39.47
38.93
39.88
40.25
40.33
40.07
41.12
17.05
1.10%
0.72%
6
12.75
Revenue growth%
9.61
11.72
14.62
16.96
14.04
16.66
14.00
14.69
15.36
16.49
25.92
15.36
14.66
14
9.76
Gross margin%
15.40
18.20
19.39
18.22
19.64
22.58
20.80
20.20
19.76
20.90
19.38
20.80
19.70
17
17.10
Operating margin%
5.96
8.14
7.03
5.52
4.64
6.36
5.73
2.94
5.57
4.19
12.18
5.57
5.65
81
14.28
Net margin%
2.89
5.61
5.37
5.69
4.12
6.47
7.19
9.07
8.37
6.21
5.76
7.19
5.95
37
9.063
P/E ratio (avg)x
35.06
35.27
38.23
35.79
33.93
31.97
31.16
29.92
25.37
24.88
15.60
29.92
32.95
93
14.09
EV/EBITx
51.20
48.00
49.80
48.08
49.12
55.06
56.56
56.35
60.56
68.21
34.01
56.56
53.13
15
20.20
FCF yield (avg)%
23.45
21.57
23.09
24.93
22.90
21.30
20.79
18.64
21.26
20.37
17.82
20.79
21.43
74
22.87
FCF margin%
25.09
27.33
30.09
27.51
26.49
23.84
25.17
27.33
25.34
24.37
18.68
25.17
25.91
19
0.730
FCF / Net incomex
1.198
1.153
1.322
1.449
1.606
1.546
1.632
1.706
1.980
2.204
1.510
1.706
1.576
78
17.54
ROIC%
25.28
27.35
24.41
24.08
24.59
23.41
24.20
26.79
25.55
25.79
9.01
25.55
24.93
74
14.98
Return on equity%
0.72
3.26
0.65
1.72
1.26
4.08
6.59
5.93
7.39
9.12
17.20
6.59
3.67
64
27.06
Return on assets%
0.91
1.15
1.49
0.40
0.40
0.40
2.27
3.29
5.06
4.72
5.21
3.29
1.32
83
40.44
EPSRp
29.75
32.34
30.52
30.74
27.04
28.09
24.36
24.66
21.98
20.92
44.02
(5.00%)
(3.03%)
—
15.84
EPS growth%
24.68
22.13
19.66
18.10
19.88
21.98
20.84
18.61
21.47
22.62
19.62
21.47
21.16
9
31.44
Bookvalue per shRp
8.21
9.50
11.16
12.80
15.01
17.60
20.08
19.44
18.84
19.97
13.94
5.87%
11.00%
—
6.67
FCF per shareRp
15.03
13.88
13.46
11.76
10.70
11.61
12.27
11.69
12.75
12.44
26.46
3.06%
(2.12%)
—
20.81
Dividend per shRp
18.28
16.68
16.50
16.46
16.51
17.22
17.35
15.09
14.30
14.73
35.47
(2.26%)
(3.03%)
—
29.43
Div yield (avg)%
6.05
6.05
7.28
7.40
7.36
9.70
10.89
11.01
12.28
11.63
29.54
11.01
8.55
93
13.22
Payout ratio%
21.74
21.58
19.61
19.58
17.32
19.52
19.25
18.30
17.30
16.61
21.88
18.30
19.39
45
1.147
Shares (diluted)B
0.833
0.813
0.789
0.822
0.810
0.793
0.863
0.855
0.752
0.756
1.175
(1.37%)
(1.22%)
50
12.82
Buyback yield%
5.38
3.86
6.79
4.51
3.56
2.05
1.55
1.91
4.14
6.95
12.03
2.05
4.00
16
0.889
D/E ratiox
2.764
3.232
3.399
3.395
3.701
3.704
4.411
4.466
4.751
5.579
1.672
4.466
3.702
42
32.24
Enterprise valueRp B
52.28
54.86
56.15
59.39
59.02
61.05
60.74
66.93
68.82
69.92
15.52
3.45%
4.21%
18
26.35
LT debtRp B
23.65
20.91
21.48
22.36
23.29
24.24
23.68
26.24
24.79
24.27
1.990
0.83%
(0.54%)
51
Cost of revenue
0.50%
0.98×
Operating expenses
1.27%
1.06×
Spread over hurdle
80.10%