6.454
RevenueRp B
42.96
45.23
49.26
53.76
58.10
63.21
67.79
71.24
78.20
82.26
6.990
7.20%
7.52%
23
25.56
Revenue growth%
15.91
17.30
18.12
17.67
18.37
19.20
17.26
17.89
16.99
16.76
28.89
17.26
17.49
26
14.50
Gross margin%
12.61
13.98
11.77
13.55
14.04
13.80
10.90
12.24
13.96
11.18
10.46
12.24
13.08
81
7.42
Operating margin%
14.26
15.78
17.02
16.73
14.66
14.22
12.57
11.15
8.47
8.26
12.01
11.15
14.24
7
25.32
Net margin%
18.27
18.72
15.89
16.45
18.17
20.84
23.02
23.14
24.63
25.62
11.73
23.14
19.78
92
36.53
P/E ratio (avg)x
26.03
28.10
26.22
24.47
27.12
26.79
27.78
26.73
31.07
33.74
33.47
27.78
26.96
8
14.91
EV/EBITx
38.49
38.11
42.66
50.17
52.57
52.14
52.77
52.70
60.49
60.13
6.060
52.77
52.35
44
13.17
FCF yield (avg)%
27.22
29.79
27.55
25.66
24.93
23.29
24.00
25.39
28.33
29.80
21.19
25.39
26.44
76
28.54
FCF margin%
5.59
7.74
5.44
7.91
8.32
8.56
8.42
6.55
5.19
6.79
29.11
6.79
7.27
55
1.523
FCF / Net incomex
0.900
0.805
0.910
0.922
1.044
1.032
1.125
1.020
0.956
1.015
0.158
1.020
0.986
13
16.12
ROIC%
7.26
9.67
11.34
12.41
10.81
13.42
15.87
13.81
15.22
12.63
13.94
13.81
12.52
36
5.40
Return on equity%
23.32
21.26
21.33
22.87
25.39
23.86
22.66
23.70
26.48
28.57
5.24
23.86
23.51
60
9.37
Return on assets%
22.24
22.44
22.26
19.81
17.30
19.72
19.68
17.72
15.93
15.02
9.01
17.72
19.70
50
2.33
EPSRp
1.98
2.04
1.99
1.86
1.80
1.82
1.82
2.08
2.07
2.06
2.43
2.67%
(0.33%)
—
2.17
EPS growth%
14.09
14.00
14.42
13.28
14.24
11.72
11.26
8.31
7.10
5.44
3.96
8.31
12.50
62
3.63
Bookvalue per shRp
8.20
7.15
7.48
6.72
7.05
7.00
7.52
6.82
6.29
5.93
9.63
(3.39%)
(3.77%)
—
6.42
FCF per shareRp
13.29
13.67
14.43
16.70
19.75
19.79
23.69
28.06
32.70
36.12
9.26
12.83%
10.44%
—
6.69
Dividend per shRp
2.25
2.34
2.14
2.23
2.12
1.98
1.88
1.70
1.75
1.58
9.64
(5.73%)
(4.41%)
—
12.25
Div yield (avg)%
14.36
13.25
11.23
11.53
10.84
8.81
7.46
9.54
9.82
9.03
25.21
9.03
10.33
12
14.62
Payout ratio%
12.27
14.60
13.44
11.76
14.33
12.78
10.85
8.96
10.49
8.22
21.13
10.49
12.02
78
3.852
Shares (diluted)B
4.151
4.546
4.309
3.972
4.115
4.389
4.111
4.382
4.343
3.973
3.861
(0.70%)
(0.36%)
36
21.96
Buyback yield%
20.86
23.57
25.01
23.44
20.77
23.61
25.76
24.12
23.25
20.34
19.51
23.61
23.51
80
0.545
D/E ratiox
0.117
0.116
0.114
0.115
0.126
0.116
0.130
0.131
0.145
0.160
0.111
0.131
0.122
56
87.75
Enterprise valueRp B
51.62
54.57
55.62
57.93
57.51
52.17
54.46
54.33
57.32
52.50
10.23
(1.81%)
(0.61%)
24
19.54
LT debtRp B
92.16
99.84
117.0
124.4
124.5
123.2
138.4
150.3
159.8
190.9
37.33
8.91%
7.16%
41
Cost of revenue
7.52%
1.00×
Operating expenses
7.91%
1.04×
Cash and investments
21.01%
Spread over hurdle
14.40%