26.63
RevenueRp B
41.58
43.34
44.83
46.28
47.64
48.68
48.98
50.25
50.95
52.54
29.16
1.98%
2.67%
74
2.91
Revenue growth%
27.50
28.06
30.02
32.87
30.20
31.47
29.39
29.69
29.34
28.81
12.15
29.39
29.54
44
17.34
Gross margin%
18.97
20.98
19.14
20.62
22.70
24.70
27.48
26.34
27.31
25.58
27.98
26.34
23.70
21
29.55
Operating margin%
32.02
30.28
32.94
35.26
35.21
35.57
35.55
35.78
34.77
35.75
4.56
35.57
35.23
21
25.72
Net margin%
5.40
6.29
8.72
11.18
8.37
8.74
8.33
8.75
10.52
10.58
27.89
8.75
8.73
6
18.54
P/E ratio (avg)x
51.85
51.71
53.33
56.05
65.90
73.17
87.00
100.8
116.5
130.2
30.17
100.8
69.53
39
19.88
EV/EBITx
29.58
28.43
28.20
29.03
28.07
27.81
28.19
31.50
30.49
33.91
34.94
30.49
28.73
51
24.31
FCF yield (avg)%
12.06
11.62
11.72
11.87
11.03
13.09
16.00
15.80
14.43
16.18
2.24
15.80
12.57
52
24.56
FCF margin%
23.01
20.74
19.08
21.32
23.53
25.85
28.82
30.37
30.14
30.34
21.45
30.14
24.69
71
1.768
FCF / Net incomex
1.837
1.972
2.290
2.551
2.666
2.754
2.970
2.923
2.914
2.934
1.238
2.923
2.710
22
16.62
ROIC%
13.17
14.58
13.60
10.62
11.35
8.56
9.12
9.54
11.92
9.10
6.96
9.12
10.99
14
19.52
Return on equity%
25.78
22.97
24.89
23.57
25.81
24.13
22.07
22.69
23.15
23.86
24.99
23.15
23.72
21
22.08
Return on assets%
5.47
6.62
4.73
2.27
2.60
5.10
5.75
6.77
9.12
8.50
11.76
6.77
5.61
53
38.52
EPSRp
41.52
46.09
44.43
46.12
53.30
52.55
52.88
55.52
63.97
72.86
40.15
6.45%
7.62%
—
15.07
EPS growth%
29.59
27.25
25.96
23.27
20.96
20.45
23.40
24.95
23.60
26.47
19.17
23.60
24.28
15
22.49
Bookvalue per shRp
41.42
48.31
46.56
49.58
53.76
61.65
64.47
64.63
64.11
66.80
25.36
4.44%
5.17%
—
21.62
FCF per shareRp
17.47
16.83
16.34
17.26
17.50
19.58
18.73
19.33
22.80
25.29
21.50
7.64%
4.69%
—
28.92
Dividend per shRp
7.02
7.91
8.26
8.26
9.24
9.36
10.00
9.93
10.75
11.36
31.37
4.21%
4.75%
—
6.91
Div yield (avg)%
17.25
18.33
18.07
15.18
17.54
16.82
19.05
21.65
24.31
21.85
16.49
21.65
18.20
95
20.57
Payout ratio%
27.96
30.37
29.84
28.17
25.57
22.93
22.45
21.39
23.43
20.66
21.12
22.45
24.50
35
0.435
Shares (diluted)B
0.703
0.699
0.716
0.803
0.958
1.112
1.306
1.568
1.774
1.952
0.416
15.30%
12.70%
19
5.24
Buyback yield%
17.47
20.24
18.97
20.92
20.47
21.35
21.14
21.91
20.08
18.90
5.17
21.14
20.36
77
0.661
D/E ratiox
1.214
1.141
1.181
1.359
1.522
1.427
1.639
1.513
1.633
1.842
1.570
1.633
1.470
86
17.34
Enterprise valueRp B
36.52
32.73
35.78
31.94
32.79
31.15
29.81
28.08
26.96
25.17
43.07
(5.15%)
(3.08%)
84
22.01
LT debtRp B
36.83
32.97
29.58
28.90
31.08
29.06
31.99
28.85
29.78
27.37
31.04
(2.51%)
(3.95%)
80
Cost of revenue
2.67%
1.00×
Operating expenses
2.80%
1.01×
Goodwill & intangibles
14.22%
Spread over hurdle
(6.81%)