1.940
RevenueRp B
18.66
19.83
21.36
22.92
24.73
26.90
29.28
31.37
34.25
37.59
2.046
8.73%
8.32%
20
28.40
Revenue growth%
18.44
19.27
21.46
24.05
25.42
26.15
26.85
28.29
28.33
25.78
11.50
26.85
25.60
25
27.31
Gross margin%
26.20
24.16
24.52
23.06
24.09
24.90
22.65
25.61
24.73
25.64
28.77
24.90
24.62
25
3.30
Operating margin%
1.69
0.40
0.40
2.90
5.70
5.89
4.06
2.87
5.20
3.76
16.60
4.06
3.33
67
4.96
Net margin%
9.70
12.59
12.98
12.24
9.58
9.87
9.73
8.53
6.14
9.02
8.61
9.02
9.71
66
33.27
P/E ratio (avg)x
17.81
20.76
23.51
27.70
31.49
36.77
41.26
48.40
51.19
50.38
35.79
48.40
34.13
90
18.26
EV/EBITx
10.18
11.80
12.55
13.35
15.73
15.85
18.08
17.30
19.33
19.04
37.03
18.08
15.79
44
4.58
FCF yield (avg)%
12.09
9.81
7.90
10.76
11.26
12.01
10.00
11.04
14.00
13.17
23.75
12.01
11.15
36
26.63
FCF margin%
14.83
17.55
17.64
17.43
18.63
16.60
15.96
17.69
19.86
22.38
7.02
17.69
17.59
78
1.601
FCF / Net incomex
0.827
0.886
0.876
0.868
0.826
0.792
0.697
0.709
0.711
0.676
0.669
0.709
0.809
83
5.80
ROIC%
6.32
7.38
9.84
11.18
11.55
11.56
13.82
12.99
10.61
10.54
20.93
11.56
10.89
15
26.61
Return on equity%
5.81
3.96
5.22
5.98
6.09
5.65
3.65
1.88
2.52
2.39
5.11
2.52
4.59
17
9.85
Return on assets%
17.49
19.53
19.39
21.42
20.77
21.88
22.41
24.21
21.92
20.67
14.24
21.92
21.09
60
4.97
EPSRp
4.77
5.22
5.42
4.73
4.60
4.62
4.36
4.61
4.48
4.86
5.17
1.14%
0.27%
—
18.27
EPS growth%
20.44
19.15
20.71
17.84
19.86
20.96
21.01
18.31
20.18
22.13
6.31
20.96
20.31
15
3.16
Bookvalue per shRp
3.57
3.36
3.66
3.61
3.16
2.88
3.05
3.12
3.07
3.07
1.64
(0.60%)
(0.57%)
—
1.75
FCF per shareRp
3.94
3.85
3.96
3.97
4.24
4.19
3.86
3.43
2.94
2.94
3.63
(7.03%)
(2.63%)
—
3.20
Dividend per shRp
2.14
2.12
2.04
2.13
2.03
1.92
2.09
2.05
2.20
1.92
0.78
(1.02%)
(0.24%)
—
23.97
Div yield (avg)%
12.36
10.98
8.42
9.13
7.54
10.26
8.27
7.63
5.81
5.18
25.55
7.63
8.34
11
8.35
Payout ratio%
7.76
7.45
7.55
7.18
4.83
3.10
3.84
6.73
6.51
6.39
13.13
6.39
6.62
94
2.567
Shares (diluted)B
2.359
2.298
2.084
1.944
1.784
1.807
2.003
2.184
2.399
2.177
2.655
4.06%
(1.85%)
32
18.36
Buyback yield%
21.79
19.54
20.77
21.43
22.33
22.41
24.64
23.95
21.52
20.47
12.22
22.41
21.66
58
1.661
D/E ratiox
1.380
1.381
1.538
1.544
1.532
1.668
1.755
1.879
1.805
1.763
0.763
1.763
1.606
58
3.598
Enterprise valueRp B
6.615
6.586
7.688
8.258
8.613
9.767
9.395
10.19
11.53
11.25
16.27
5.48%
5.36%
35
6.073
LT debtRp B
3.573
3.424
3.962
4.389
4.479
4.598
4.601
4.761
4.935
5.810
16.89
5.34%
4.44%
94
Cost of revenue
8.32%
1.00×
Operating expenses
8.13%
0.98×
Cash and investments
17.49%
Spread over hurdle
(7.61%)