47.98
RevenueRp B
63.41
65.89
69.02
70.38
73.80
76.85
80.77
85.55
91.07
96.36
51.66
5.48%
4.66%
93
2.50
Revenue growth%
33.77
34.57
34.30
36.62
35.74
37.33
38.86
39.34
40.24
40.74
20.50
39.34
36.98
75
21.96
Gross margin%
28.18
27.40
27.82
28.69
26.42
24.68
24.34
23.86
26.18
24.38
23.41
24.38
26.30
31
6.21
Operating margin%
19.59
17.04
16.46
16.33
14.42
11.98
12.75
12.44
14.90
15.84
23.84
12.75
15.37
44
9.04
Net margin%
24.95
26.33
29.31
27.12
27.16
29.20
26.90
25.91
24.83
26.99
14.64
26.90
26.95
41
10.59
P/E ratio (avg)x
24.63
28.99
33.56
38.42
38.55
39.80
41.68
41.96
46.70
50.98
36.21
41.96
39.17
90
6.721
EV/EBITx
43.21
41.80
45.63
45.21
42.31
39.04
36.92
36.29
36.66
33.59
9.282
36.66
40.42
82
13.29
FCF yield (avg)%
24.50
26.62
24.98
25.21
26.51
27.69
26.15
27.94
26.03
24.80
16.16
26.15
26.09
87
14.29
FCF margin%
10.24
10.02
11.85
10.80
13.18
11.55
11.39
13.44
15.43
16.56
25.46
13.44
11.70
67
0.570
FCF / Net incomex
0.856
0.759
0.648
0.596
0.541
0.459
0.397
0.351
0.321
0.346
1.290
0.351
0.500
50
21.59
ROIC%
14.18
16.18
15.75
13.17
11.47
12.15
12.42
10.55
11.84
11.09
23.39
11.84
12.28
72
27.87
Return on equity%
9.24
8.80
8.12
5.15
6.90
8.46
11.00
12.23
14.48
16.64
27.00
12.23
9.02
59
7.80
Return on assets%
24.87
25.30
25.66
26.83
28.27
28.60
29.21
29.63
29.47
29.32
19.78
29.32
28.44
70
8.55
EPSRp
15.78
14.45
14.74
14.31
16.16
15.67
15.34
16.71
15.30
14.12
9.44
(2.66%)
(1.13%)
—
10.45
EPS growth%
27.69
25.34
25.08
26.12
25.75
25.15
27.48
27.99
28.00
28.42
6.38
27.99
26.80
43
2.11
Bookvalue per shRp
3.68
3.82
3.36
2.92
3.16
3.08
2.99
2.67
2.59
2.54
5.67
(4.29%)
(3.37%)
—
9.14
FCF per shareRp
12.14
13.68
14.72
16.51
18.45
18.36
20.82
20.53
20.32
19.83
8.89
1.44%
5.51%
—
7.68
Dividend per shRp
10.12
11.77
12.66
12.38
12.15
11.61
11.04
10.90
11.78
11.03
9.00
(1.90%)
1.67%
—
8.79
Div yield (avg)%
1.62
0.40
0.98
0.40
1.38
0.40
1.73
3.03
4.07
4.76
21.37
3.03
1.50
95
13.25
Payout ratio%
26.65
28.19
28.85
26.17
24.20
23.74
25.57
23.89
25.14
27.63
4.80
25.14
25.87
66
2.630
Shares (diluted)B
3.231
3.763
4.119
4.345
4.591
5.338
6.066
6.928
8.012
9.445
2.615
15.52%
12.05%
10
3.05
Buyback yield%
17.59
19.34
17.18
14.47
15.57
17.93
19.17
19.57
21.91
20.91
20.58
19.57
18.55
85
0.799
D/E ratiox
2.022
1.980
2.005
2.033
1.936
1.949
1.899
2.098
2.265
2.427
1.173
2.098
2.014
62
69.87
Enterprise valueRp B
25.42
25.51
29.59
31.57
31.23
36.26
35.88
39.65
43.51
48.67
35.16
9.28%
6.62%
42
40.31
LT debtRp B
113.4
132.5
127.4
142.5
146.2
170.8
193.9
196.6
216.8
253.1
17.93
11.60%
7.75%
6
Cost of revenue
4.69%
1.00×
Operating expenses
4.74%
1.01×
Cash and investments
22.09%
Spread over hurdle
(2.16%)