19.63
RevenueRp B
17.82
18.45
19.70
20.63
22.03
22.74
23.69
25.12
25.60
26.98
21.56
4.14%
4.62%
77
11.44
Revenue growth%
14.10
14.49
15.34
16.80
16.92
14.06
14.14
11.86
12.45
10.16
24.23
12.45
14.12
57
26.23
Gross margin%
15.98
15.72
16.07
15.16
13.79
13.03
11.18
13.06
11.59
11.01
14.99
11.59
13.43
27
4.02
Operating margin%
14.08
13.81
13.35
13.05
10.55
7.96
10.71
12.98
13.24
10.72
12.25
10.72
13.01
62
13.18
Net margin%
23.07
24.51
25.61
25.08
25.38
23.25
24.71
21.83
20.84
21.09
27.01
21.83
23.88
26
33.36
P/E ratio (avg)x
31.75
30.15
27.77
26.43
26.55
24.67
26.67
23.29
22.87
24.29
35.36
24.29
26.49
41
20.93
EV/EBITx
50.96
55.28
63.93
77.10
92.79
103.8
103.0
100.9
103.5
116.8
27.74
103.5
96.86
29
14.60
FCF yield (avg)%
19.39
20.39
22.67
24.93
25.79
27.42
24.73
23.11
20.96
22.61
17.23
23.11
22.89
34
3.59
FCF margin%
12.56
13.67
13.67
11.76
10.91
7.93
9.44
10.18
11.57
13.74
10.70
10.18
11.66
77
0.859
FCF / Net incomex
0.256
0.281
0.276
0.266
0.290
0.270
0.281
0.286
0.276
0.257
1.083
0.276
0.276
40
3.74
ROIC%
3.02
2.81
2.10
1.91
0.60
0.40
0.40
0.59
0.89
1.84
27.97
0.59
1.37
45
6.66
Return on equity%
30.87
29.58
29.13
29.48
28.44
30.25
29.39
30.75
28.28
30.38
7.42
30.25
29.53
80
5.56
Return on assets%
21.53
18.67
20.67
23.57
23.11
21.92
20.16
20.34
19.47
21.27
6.89
20.34
20.97
42
7.50
EPSRp
17.24
18.58
18.29
19.89
18.19
19.98
19.58
19.07
17.48
16.23
8.10
(2.26%)
(1.59%)
—
10.79
EPS growth%
3.80
3.60
3.99
6.93
6.60
9.55
6.81
5.34
3.27
0.69
26.87
5.34
4.66
91
10.68
Bookvalue per shRp
23.47
23.55
23.26
25.31
24.67
22.98
25.31
24.17
22.46
24.80
27.59
0.11%
1.52%
—
27.47
FCF per shareRp
27.85
31.56
33.86
38.81
41.35
41.55
47.91
54.52
52.02
54.34
23.98
5.61%
8.27%
—
21.71
Dividend per shRp
16.36
13.86
13.41
12.34
10.69
10.81
10.82
11.26
10.93
11.86
30.44
2.09%
(4.49%)
—
11.18
Div yield (avg)%
29.62
28.14
30.36
27.85
30.47
28.02
27.34
25.82
24.30
21.68
25.23
25.82
27.94
91
23.11
Payout ratio%
10.86
11.99
12.20
13.07
14.74
15.38
13.02
15.32
14.18
15.82
19.69
15.32
13.62
43
0.348
Shares (diluted)B
0.552
0.637
0.671
0.741
0.791
0.919
0.984
0.986
1.071
1.243
0.355
9.45%
10.38%
55
6.24
Buyback yield%
23.57
25.16
27.46
24.94
22.36
25.27
24.28
22.16
20.79
20.65
28.73
22.16
23.93
54
1.319
D/E ratiox
0.309
0.331
0.366
0.336
0.324
0.302
0.328
0.341
0.345
0.317
1.086
0.328
0.330
58
11.30
Enterprise valueRp B
3.248
3.528
3.896
3.546
3.367
3.437
3.423
3.271
3.255
3.705
4.456
1.93%
2.30%
57
2.314
LT debtRp B
12.23
14.00
14.84
14.81
16.74
19.31
18.34
20.56
22.31
24.72
1.256
8.10%
8.53%
87
Cost of revenue
4.68%
1.01×
Operating expenses
4.20%
0.96×
Goodwill & intangibles
16.02%
Property and equipment
15.32%