7.981
RevenueRp B
10.48
11.41
12.26
13.26
14.41
15.57
16.77
18.58
19.90
21.72
8.731
8.56%
8.63%
10
22.32
Revenue growth%
24.15
25.96
28.69
28.16
29.13
27.26
27.26
30.24
30.25
30.73
10.46
30.24
28.42
53
4.77
Gross margin%
17.32
18.94
18.02
18.87
17.93
17.87
20.84
19.94
18.96
19.87
6.58
19.87
18.90
54
11.17
Operating margin%
32.72
32.94
30.23
32.93
35.75
32.81
31.25
31.25
33.00
33.82
5.27
32.81
32.87
76
23.23
Net margin%
27.12
28.75
28.45
30.78
27.89
26.69
26.42
27.86
27.36
26.94
9.64
26.94
27.61
91
24.81
P/E ratio (avg)x
8.406
9.293
9.831
10.35
10.54
9.912
10.59
10.65
11.17
11.85
20.69
10.65
10.44
26
27.74
EV/EBITx
35.53
38.64
41.52
44.47
38.88
36.68
34.03
34.19
30.97
28.11
14.16
34.03
36.10
59
29.34
FCF yield (avg)%
18.35
16.34
14.95
17.83
16.25
19.06
18.70
19.63
18.85
21.24
23.98
19.06
18.53
10
20.02
FCF margin%
22.77
22.22
19.25
18.03
15.76
18.20
20.36
22.89
20.39
21.24
17.18
20.39
20.38
90
0.277
FCF / Net incomex
1.620
1.668
1.993
1.965
2.215
2.542
2.951
2.954
3.199
3.159
0.543
2.954
2.378
59
24.22
ROIC%
23.85
23.10
25.47
27.74
30.26
29.80
27.24
30.10
28.24
30.30
3.32
29.80
27.99
58
13.71
Return on equity%
15.12
12.28
13.23
10.72
8.39
8.13
5.76
2.87
4.62
1.94
17.89
4.62
8.26
59
8.35
Return on assets%
10.74
10.24
10.42
10.57
9.80
12.35
10.07
10.25
9.38
6.45
4.74
10.07
10.25
38
10.26
EPSRp
10.07
9.83
10.16
10.44
11.18
9.98
10.01
10.89
11.55
10.58
11.05
(1.09%)
(0.61%)
—
20.27
EPS growth%
16.32
16.14
14.22
14.56
15.29
15.73
13.46
14.90
16.38
16.27
15.57
15.73
15.51
81
11.35
Bookvalue per shRp
13.88
13.56
13.02
12.51
14.45
14.76
16.11
16.00
17.81
20.57
13.08
7.32%
5.68%
—
6.17
FCF per shareRp
9.73
10.82
10.05
9.87
9.95
10.30
10.27
11.58
12.20
11.33
9.25
2.63%
1.41%
—
3.15
Dividend per shRp
15.31
17.91
19.20
20.72
20.94
22.31
24.33
27.86
28.70
34.60
3.27
10.56%
10.13%
—
2.92
Div yield (avg)%
28.41
31.31
32.25
34.85
34.26
34.72
34.77
36.19
34.33
36.40
26.14
34.77
34.52
24
14.72
Payout ratio%
13.58
13.39
11.51
11.34
11.09
11.10
10.23
12.18
12.29
12.41
4.45
12.18
11.84
33
1.052
Shares (diluted)B
1.376
1.551
1.723
1.982
1.980
2.301
2.388
2.261
2.172
2.499
1.051
4.76%
5.82%
43
3.39
Buyback yield%
23.81
21.51
22.05
24.33
24.44
27.37
30.06
33.04
33.14
34.48
28.49
33.04
25.91
91
1.391
D/E ratiox
1.206
1.332
1.539
1.658
1.853
1.874
1.889
2.094
2.057
2.034
0.462
2.034
1.863
90
5.909
Enterprise valueRp B
22.82
25.14
27.56
26.74
24.47
22.89
25.86
27.76
29.79
32.05
8.403
5.54%
4.26%
60
2.956
LT debtRp B
26.66
26.84
27.11
30.43
28.52
28.94
29.57
33.42
30.58
33.22
1.464
3.10%
3.05%
22
Cost of revenue
8.67%
1.00×
Operating expenses
8.46%
0.98×
Property and equipment
16.25%
Goodwill & intangibles
15.11%