3.615
RevenueRp B
20.25
20.84
21.35
21.87
22.31
22.61
23.13
23.34
23.46
24.36
3.706
1.77%
1.88%
63
11.67
Revenue growth%
11.77
13.49
10.68
11.97
10.67
9.15
11.30
9.76
7.94
7.99
19.73
9.15
10.67
88
19.47
Gross margin%
12.22
10.57
10.28
8.37
10.81
9.17
7.65
4.77
6.60
9.14
6.11
7.65
9.16
16
27.83
Operating margin%
7.76
6.34
7.85
9.65
6.76
5.53
8.24
10.88
13.86
15.46
17.57
10.88
8.05
61
24.14
Net margin%
10.49
12.14
14.95
14.76
17.38
17.77
15.79
13.44
14.96
17.82
13.02
15.79
14.95
21
36.06
P/E ratio (avg)x
25.60
24.74
25.72
28.68
32.14
31.21
35.41
36.11
36.92
34.65
17.65
35.41
31.68
48
28.66
EV/EBITx
47.93
44.96
43.26
40.95
41.32
44.25
45.97
49.34
51.11
46.96
11.09
46.96
45.46
42
8.96
FCF yield (avg)%
14.95
15.39
13.28
10.85
10.37
13.32
11.41
9.36
11.19
12.33
29.94
11.41
11.87
85
29.72
FCF margin%
6.98
4.92
7.24
8.06
5.17
8.08
10.29
9.16
11.89
10.48
23.62
10.29
8.07
36
0.645
FCF / Net incomex
1.034
0.906
0.880
0.837
0.772
0.744
0.785
0.714
0.692
0.690
1.313
0.714
0.779
41
28.82
ROIC%
29.96
28.19
25.43
23.89
23.50
24.87
24.96
27.90
26.08
24.17
4.53
24.96
25.20
21
8.91
Return on equity%
12.86
12.08
14.15
11.67
9.13
7.68
7.42
6.26
4.59
2.72
22.00
6.26
8.41
59
20.74
Return on assets%
28.27
27.42
28.20
28.14
25.30
23.71
21.59
19.64
19.93
19.56
29.46
19.93
24.51
32
4.81
EPSRp
3.27
3.43
3.21
3.56
3.36
3.28
3.19
3.34
3.14
3.47
5.09
0.65%
1.78%
—
21.91
EPS growth%
24.81
26.64
26.79
24.91
24.00
21.89
24.38
21.97
21.25
20.76
24.02
21.89
24.19
38
3.70
Bookvalue per shRp
3.25
3.29
3.02
2.84
3.02
2.72
2.46
2.38
2.23
2.16
4.81
(6.47%)
(4.52%)
—
2.56
FCF per shareRp
2.84
3.33
3.86
4.21
4.02
4.55
4.67
4.63
4.63
5.09
3.08
4.83%
7.13%
—
3.06
Dividend per shRp
1.40
1.51
1.71
1.99
2.26
2.39
2.32
2.54
2.76
3.04
4.85
6.14%
8.74%
—
29.73
Div yield (avg)%
31.43
33.82
33.65
32.53
33.65
35.57
37.65
40.59
38.42
38.95
18.30
38.42
34.70
45
3.84
Payout ratio%
7.19
9.24
11.27
13.95
12.10
13.41
11.31
8.58
9.33
8.04
20.47
9.33
10.30
34
1.577
Shares (diluted)B
1.489
1.525
1.593
1.553
1.583
1.614
1.508
1.318
1.333
1.287
1.571
(4.05%)
(1.85%)
92
23.74
Buyback yield%
16.89
19.65
21.94
24.77
22.96
25.65
25.92
27.11
25.65
25.32
7.16
25.65
25.04
18
1.434
D/E ratiox
0.675
0.759
0.846
1.004
1.016
1.142
1.245
1.396
1.440
1.675
0.508
1.396
1.079
28
8.299
Enterprise valueRp B
15.76
16.05
17.88
20.11
19.99
19.57
19.81
18.44
18.06
19.94
16.64
(0.05%)
2.38%
28
7.794
LT debtRp B
13.89
15.01
15.95
15.54
16.76
19.36
19.34
19.83
18.67
17.63
11.77
1.01%
3.07%
45
Cost of revenue
1.95%
1.01×
Operating expenses
2.08%
1.02×
Goodwill & intangibles
14.42%
Spread over hurdle
(0.48%)