28.47
RevenueRp B
19.34
20.85
22.44
23.90
24.83
26.26
28.12
30.53
33.14
34.48
31.53
6.78%
6.78%
46
2.95
Revenue growth%
2.38
1.16
0.40
1.42
2.91
4.56
3.39
3.84
3.39
3.63
9.80
3.63
3.15
54
7.64
Gross margin%
9.81
10.34
12.10
14.61
15.36
16.62
14.90
17.85
18.32
19.06
5.89
17.85
15.13
50
22.08
Operating margin%
1.75
1.92
3.36
6.18
5.74
6.11
8.64
9.79
11.08
9.10
4.34
9.10
6.15
14
19.35
Net margin%
31.29
33.81
34.01
31.23
33.97
33.85
34.35
37.05
37.69
38.99
18.96
37.05
33.99
54
11.41
P/E ratio (avg)x
37.69
37.11
35.96
34.77
41.63
47.77
46.30
47.75
48.77
52.89
30.13
47.77
43.97
29
15.34
EV/EBITx
56.17
63.12
71.82
69.42
68.26
65.52
76.42
85.96
99.15
97.42
13.72
85.96
70.62
94
17.72
FCF yield (avg)%
17.28
18.78
20.19
19.31
17.95
17.14
17.72
17.11
17.96
18.84
2.56
17.72
17.95
25
28.54
FCF margin%
7.15
4.70
3.54
5.53
6.24
7.00
7.05
4.26
5.71
8.02
25.03
7.00
5.98
25
1.301
FCF / Net incomex
1.713
1.894
2.063
2.116
2.302
2.460
2.507
2.927
3.131
3.504
0.176
2.927
2.381
71
10.10
ROIC%
27.57
27.60
29.82
28.18
29.05
29.99
27.08
27.57
25.82
28.74
6.72
27.57
27.89
21
25.16
Return on equity%
28.34
27.88
26.62
26.13
29.05
27.20
25.71
27.74
28.29
26.32
2.45
27.20
27.47
44
27.81
Return on assets%
28.17
27.02
27.06
26.58
26.03
27.84
28.80
30.95
31.66
29.25
12.02
29.25
28.00
41
20.87
EPSRp
14.77
13.09
13.97
15.42
13.42
13.41
14.70
14.10
12.41
12.82
22.58
(0.91%)
(0.59%)
—
13.61
EPS growth%
11.91
13.67
15.91
13.10
14.99
16.11
15.71
16.55
17.61
19.29
25.13
16.55
15.81
31
4.13
Bookvalue per shRp
32.49
36.25
35.09
33.78
33.28
35.85
42.50
42.50
41.10
46.67
15.10
6.99%
4.41%
—
23.22
FCF per shareRp
24.48
28.80
30.86
33.95
38.64
40.62
40.99
48.22
48.02
46.89
11.49
3.95%
8.39%
—
20.15
Dividend per shRp
9.47
10.60
12.06
13.43
13.49
12.71
12.45
11.90
12.06
11.23
13.26
(3.60%)
2.65%
—
23.70
Div yield (avg)%
7.36
4.62
3.43
2.20
2.93
5.91
4.02
5.43
5.60
5.93
26.20
5.60
5.02
86
20.92
Payout ratio%
26.65
25.09
27.28
27.39
29.58
30.33
33.23
34.75
34.22
32.51
4.29
33.23
29.95
74
888.2
Shares (diluted)M
676.5
723.4
739.3
791.6
818.7
790.6
793.4
786.7
830.5
796.9
851.9
(0.54%)
1.32%
21
17.65
Buyback yield%
9.35
6.50
5.78
7.73
10.01
8.68
10.38
10.08
12.37
13.00
11.54
10.38
9.68
11
0.718
D/E ratiox
0.517
0.489
0.487
0.488
0.536
0.487
0.537
0.604
0.554
0.514
1.689
0.537
0.515
33
18.56
Enterprise valueRp B
28.68
27.29
27.51
26.09
29.64
30.15
33.14
37.68
37.52
41.39
5.356
6.91%
3.74%
61
22.76
LT debtRp B
21.36
21.17
18.42
15.88
16.80
16.75
17.07
16.97
16.06
14.21
20.89
(3.30%)
(4.44%)
46
Cost of revenue
6.85%
1.01×
Operating expenses
6.40%
0.97×
Goodwill & intangibles
15.27%
Spread over hurdle
19.39%