17.46
RevenueRp B
15.57
17.12
18.43
20.37
21.64
23.11
25.00
26.53
29.02
31.77
18.90
7.98%
8.44%
49
12.69
Revenue growth%
22.96
24.38
26.43
24.48
23.84
23.03
24.33
27.11
28.01
26.71
22.38
26.71
24.43
20
29.30
Gross margin%
26.64
29.59
28.07
30.03
32.50
33.49
33.16
35.59
34.36
37.08
25.40
34.36
32.83
71
18.05
Operating margin%
29.37
30.59
28.84
31.38
31.74
32.13
29.85
27.19
29.06
27.70
13.87
29.06
29.61
20
9.56
Net margin%
18.22
15.92
15.39
13.96
15.27
15.61
18.57
16.25
17.26
19.56
22.22
17.26
16.09
24
22.35
P/E ratio (avg)x
26.57
29.93
33.84
30.79
31.75
30.86
29.54
30.16
32.59
31.16
17.78
30.86
30.83
7
19.51
EV/EBITx
20.38
20.33
19.24
19.02
17.47
19.06
17.81
19.76
22.04
20.32
27.32
19.76
19.50
14
16.09
FCF yield (avg)%
29.48
26.99
25.80
25.40
24.64
23.73
24.05
22.72
23.23
21.31
16.16
23.23
24.34
64
9.45
FCF margin%
17.40
17.33
17.45
19.75
20.01
20.09
20.42
19.83
18.03
15.81
29.75
19.83
18.89
35
0.122
FCF / Net incomex
1.885
2.031
2.416
2.683
3.228
3.535
3.829
4.582
5.152
5.513
1.579
4.582
3.382
73
16.08
ROIC%
9.80
10.63
11.79
12.97
10.32
10.53
8.14
11.02
13.99
16.48
26.29
11.02
10.83
72
26.47
Return on equity%
21.50
21.22
23.58
23.79
26.42
25.84
26.67
26.42
28.65
31.02
29.52
26.67
26.13
67
13.64
Return on assets%
4.91
6.24
8.35
8.56
6.21
5.45
7.82
9.79
9.53
12.32
19.62
9.53
8.08
33
8.09
EPSRp
8.62
9.59
9.67
9.69
9.25
9.65
10.29
10.00
10.24
11.80
8.72
4.98%
4.38%
—
18.96
EPS growth%
21.22
19.80
22.66
23.63
23.59
24.45
23.28
25.36
22.71
25.40
21.23
24.45
23.44
35
3.34
Bookvalue per shRp
8.12
8.37
8.82
9.76
8.92
9.94
11.00
11.74
11.69
10.74
7.13
3.76%
2.89%
—
5.39
FCF per shareRp
4.13
4.42
4.61
4.34
4.25
4.44
4.70
4.86
4.83
4.29
8.83
0.16%
(0.67%)
—
5.72
Dividend per shRp
7.04
7.03
7.66
8.27
9.44
9.99
10.29
12.06
11.60
13.25
9.74
7.01%
7.79%
—
3.29
Div yield (avg)%
30.88
32.23
29.71
29.24
29.00
29.71
31.67
33.01
30.37
28.67
23.30
30.37
30.04
33
12.59
Payout ratio%
10.86
8.45
7.97
10.34
8.73
10.02
8.58
11.46
14.31
12.11
14.87
11.46
10.18
17
1.056
Shares (diluted)B
0.980
0.943
0.870
0.889
0.927
0.801
0.871
0.925
0.888
0.923
1.022
(0.09%)
(0.78%)
51
11.36
Buyback yield%
21.96
19.65
21.90
21.55
24.21
26.93
26.64
26.16
27.75
25.98
11.04
26.64
25.09
10
0.605
D/E ratiox
0.537
0.513
0.540
0.549
0.586
0.584
0.519
0.578
0.596
0.661
0.242
0.584
0.563
43
1.313
Enterprise valueRp B
15.32
16.24
14.83
16.65
18.35
19.56
18.41
17.86
19.01
17.76
22.52
(0.66%)
2.67%
33
17.46
LT debtRp B
30.09
32.50
32.91
32.84
32.75
29.86
32.57
32.84
34.01
31.67
21.23
(0.66%)
0.07%
20
Cost of revenue
8.98%
1.05×
Operating expenses
7.67%
0.93×
Cash and investments
18.11%
Spread over hurdle
14.33%