50.59
RevenueRp B
58.72
60.83
64.70
67.31
69.55
72.86
77.23
79.40
82.97
88.51
54.34
4.94%
4.56%
39
12.60
Revenue growth%
24.32
24.87
26.41
28.87
29.38
30.49
28.74
26.55
23.65
25.92
25.71
26.55
26.48
66
26.30
Gross margin%
21.23
20.76
19.50
20.12
20.05
19.57
18.33
16.93
14.60
12.59
9.63
16.93
19.54
8
27.82
Operating margin%
20.02
20.25
20.36
19.46
17.54
19.41
21.65
23.95
24.32
25.20
13.11
23.95
20.31
44
20.09
Net margin%
23.22
20.51
22.82
21.74
19.46
19.39
19.70
19.41
16.94
18.19
24.24
19.39
19.58
91
6.973
P/E ratio (avg)x
31.51
34.99
32.57
36.47
37.04
38.17
42.27
49.32
56.00
63.22
33.47
49.32
37.61
59
14.87
EV/EBITx
11.78
11.85
12.08
13.39
13.52
13.70
14.97
15.73
17.55
18.11
21.21
15.73
13.61
24
10.75
FCF yield (avg)%
8.49
10.14
12.45
10.54
7.58
4.89
3.21
1.23
3.96
4.50
2.27
3.96
6.24
31
17.62
FCF margin%
5.47
3.64
4.84
4.06
2.84
0.40
0.40
1.70
3.68
2.07
24.64
1.70
3.24
22
1.552
FCF / Net incomex
1.151
1.229
1.331
1.303
1.340
1.296
1.319
1.280
1.168
1.112
0.583
1.280
1.288
8
26.26
ROIC%
15.59
14.43
15.96
16.18
16.30
15.04
15.40
13.39
13.49
13.15
10.50
13.49
15.22
52
4.95
Return on equity%
23.59
20.61
19.24
21.33
22.12
19.50
21.46
21.66
24.19
24.38
5.23
21.66
21.56
75
11.87
Return on assets%
22.84
22.02
21.26
20.67
20.73
17.99
17.35
17.11
17.17
15.93
23.69
17.17
19.33
49
37.96
EPSRp
12.35
12.12
10.96
9.79
9.48
9.11
9.63
9.44
9.07
10.20
40.90
1.47%
(1.90%)
—
29.91
EPS growth%
14.61
16.31
19.29
20.35
20.98
20.90
23.74
22.56
24.85
25.04
16.86
23.74
20.94
50
42.74
Bookvalue per shRp
39.87
43.86
40.63
37.76
34.18
33.43
35.62
38.08
33.48
33.09
14.01
(0.65%)
(2.24%)
—
48.02
FCF per shareRp
11.87
13.23
14.35
13.85
15.53
16.99
17.31
18.54
18.97
19.03
30.02
4.16%
6.28%
—
49.51
Dividend per shRp
18.72
20.03
23.28
22.66
26.77
31.58
35.44
42.73
45.22
53.21
17.85
14.73%
13.12%
—
2.15
Div yield (avg)%
1.79
2.69
4.61
5.99
4.48
2.19
0.88
0.40
3.26
4.84
8.97
2.19
2.97
10
12.43
Payout ratio%
11.38
12.37
10.87
10.18
7.92
10.43
13.43
13.09
15.13
17.95
11.84
13.43
11.87
59
2.039
Shares (diluted)B
1.642
1.455
1.464
1.488
1.343
1.409
1.232
1.160
1.147
1.044
1.966
(4.92%)
(4.50%)
34
28.95
Buyback yield%
8.34
10.27
10.08
8.39
7.29
7.47
6.95
5.31
7.44
8.00
8.96
7.44
7.73
93
1.745
D/E ratiox
0.901
0.868
0.798
0.901
0.928
1.038
1.082
1.119
1.030
1.135
0.528
1.082
0.979
22
59.46
Enterprise valueRp B
19.09
21.82
24.31
23.83
22.88
23.62
21.58
21.43
21.23
21.69
31.91
(1.06%)
2.13%
53
75.80
LT debtRp B
58.67
66.50
63.88
62.38
64.75
63.59
64.97
63.40
69.43
75.67
40.98
3.17%
4.28%
63
Cost of revenue
4.49%
0.99×
Operating expenses
5.14%
1.06×
Goodwill & intangibles
17.94%
Cash and investments
17.15%
Spread over hurdle
(1.43%)