8.399
RevenueRp B
7.740
8.323
8.978
9.535
10.25
11.04
11.75
12.92
13.75
14.95
8.744
7.84%
7.34%
43
29.66
Revenue growth%
13.15
12.01
11.46
11.08
8.46
5.67
6.24
8.77
9.37
7.03
28.78
7.03
9.07
85
6.33
Gross margin%
26.71
29.01
30.42
32.02
32.14
33.84
36.05
35.23
34.19
35.48
3.77
35.23
32.99
31
25.15
Operating margin%
10.36
12.68
10.43
11.57
9.75
8.41
8.93
9.31
9.99
12.32
26.35
9.31
10.17
30
4.43
Net margin%
4.82
3.49
5.31
3.40
5.10
5.94
5.81
6.39
4.55
2.31
11.57
5.81
4.96
20
11.23
P/E ratio (avg)x
31.30
32.56
29.54
31.17
29.61
31.44
34.55
32.50
29.61
32.51
32.36
32.50
31.37
57
36.06
EV/EBITx
40.15
47.33
52.57
53.42
60.22
66.03
69.55
82.61
89.01
103.5
14.94
82.61
63.12
20
10.46
FCF yield (avg)%
6.27
4.57
3.39
6.21
4.40
7.38
7.73
7.29
9.01
8.72
18.27
7.73
6.78
29
18.51
FCF margin%
23.61
23.88
25.72
22.87
24.22
25.16
27.58
28.81
31.45
28.78
4.03
28.78
25.44
10
0.138
FCF / Net incomex
1.746
1.818
2.024
2.306
2.556
2.733
2.766
3.210
3.226
3.282
0.715
3.210
2.644
52
13.68
ROIC%
4.33
4.59
4.05
1.48
0.62
3.09
3.33
1.42
0.40
3.36
13.12
3.09
3.21
74
9.38
Return on equity%
8.86
7.00
6.83
5.49
4.86
7.13
4.84
3.06
2.44
1.83
22.81
3.06
5.17
40
28.70
Return on assets%
18.63
17.34
17.61
18.56
16.11
17.69
17.96
16.85
19.38
18.07
6.22
17.96
17.83
37
9.56
EPSRp
4.50
5.01
5.39
5.19
5.21
5.52
6.17
6.87
7.31
7.40
10.50
7.28%
4.59%
—
18.59
EPS growth%
6.61
6.23
3.91
1.98
0.44
2.81
0.67
1.93
2.85
1.52
22.59
1.93
2.40
65
12.19
Bookvalue per shRp
18.47
18.24
20.29
20.34
21.40
23.45
26.20
29.92
30.01
32.59
13.91
8.78%
6.03%
—
4.77
FCF per shareRp
13.56
13.70
13.72
14.45
15.71
13.89
14.37
14.52
14.83
14.22
12.11
(1.96%)
1.29%
—
5.72
Dividend per shRp
9.62
10.86
12.66
11.83
11.55
13.22
12.70
12.62
13.01
13.18
11.95
2.68%
4.34%
—
28.82
Div yield (avg)%
0.40
3.29
5.02
2.69
3.40
3.79
4.89
3.17
5.65
7.35
18.84
4.89
3.60
31
17.55
Payout ratio%
28.43
27.05
27.44
27.42
26.63
24.96
25.69
27.94
30.54
28.05
21.18
27.94
27.43
60
825.6
Shares (diluted)M
678.2
632.3
596.4
600.0
633.5
674.2
699.4
743.3
722.2
629.6
801.4
(0.12%)
(0.97%)
76
22.44
Buyback yield%
21.17
18.36
16.10
15.22
16.79
16.72
18.81
16.66
13.96
16.28
4.67
16.66
16.69
41
0.299
D/E ratiox
0.636
0.546
0.529
0.520
0.532
0.559
0.523
0.464
0.407
0.411
1.557
0.464
0.526
84
8.208
Enterprise valueRp B
14.62
15.79
17.67
21.02
20.56
22.73
26.36
27.73
29.94
33.08
10.57
9.98%
8.17%
40
3.221
LT debtRp B
13.05
12.08
13.25
14.12
12.98
11.88
11.53
10.35
10.17
10.03
13.02
(5.02%)
(2.68%)
19
Cost of revenue
7.49%
1.01×
Operating expenses
6.71%
0.94×
Spread over hurdle
(0.66%)