4.529
RevenueRp B
9.441
10.48
11.15
12.24
13.19
14.01
14.91
16.26
17.81
19.03
4.691
7.62%
7.97%
49
6.40
Revenue growth%
0.49
0.40
2.52
4.72
1.75
2.36
5.23
2.49
1.83
0.40
2.40
2.36
2.10
15
11.81
Gross margin%
10.97
11.74
11.25
9.43
9.78
7.16
9.21
6.76
6.51
5.68
9.46
6.76
9.32
12
7.77
Operating margin%
24.78
24.70
26.00
28.56
30.14
30.01
30.91
29.29
31.26
30.69
12.78
30.69
29.65
72
10.14
Net margin%
14.58
11.85
10.05
7.86
10.51
8.67
6.22
4.92
4.72
7.71
5.92
6.22
8.27
87
16.83
P/E ratio (avg)x
44.88
46.21
47.26
53.49
51.46
58.63
55.76
57.04
66.28
76.72
22.39
58.63
54.63
48
28.32
EV/EBITx
11.10
11.36
12.52
12.28
12.52
11.74
12.22
13.47
14.13
16.10
15.59
13.47
12.40
78
12.63
FCF yield (avg)%
28.88
31.84
28.97
30.29
32.39
33.10
35.84
35.91
38.39
38.71
26.00
35.91
32.75
34
12.53
FCF margin%
11.48
10.12
8.34
6.10
6.84
5.90
7.87
5.85
7.25
7.70
22.82
7.25
7.48
68
0.733
FCF / Net incomex
0.556
0.597
0.591
0.663
0.708
0.754
0.789
0.850
1.017
1.171
0.810
0.850
0.731
91
19.71
ROIC%
27.85
25.25
26.66
24.05
25.29
23.92
25.03
22.80
25.47
23.87
11.70
23.92
25.14
16
13.27
Return on equity%
25.93
23.89
26.25
24.85
23.88
26.57
27.08
25.52
27.51
30.33
2.32
27.08
26.09
90
27.74
Return on assets%
6.56
7.09
8.91
9.19
10.54
10.62
8.76
10.83
8.78
11.14
9.66
10.62
9.05
33
16.07
EPSRp
30.12
29.16
31.77
35.95
42.06
49.28
50.29
51.15
50.97
50.49
16.79
3.72%
7.05%
—
23.71
EPS growth%
21.03
22.78
25.55
23.54
24.13
25.22
23.95
24.64
25.90
25.95
12.68
25.22
24.38
34
5.44
Bookvalue per shRp
4.36
4.24
4.91
5.39
6.20
6.90
6.64
6.78
7.23
7.87
16.70
4.86%
6.02%
—
5.92
FCF per shareRp
12.79
12.47
13.33
12.96
12.08
10.87
12.00
12.56
13.38
13.23
3.22
1.84%
1.01%
—
4.59
Dividend per shRp
16.33
16.90
18.08
20.45
20.29
22.79
23.43
25.73
27.21
32.03
10.79
9.56%
8.44%
—
2.45
Div yield (avg)%
10.93
9.23
9.90
11.91
10.41
9.28
6.49
8.51
9.15
12.14
22.89
9.15
9.59
28
23.55
Payout ratio%
12.47
12.48
13.81
11.23
13.12
13.81
15.09
15.34
17.00
18.60
10.80
15.34
13.81
29
1.446
Shares (diluted)B
2.166
2.263
2.309
2.640
2.770
2.943
2.925
3.315
3.312
3.797
1.478
6.51%
6.96%
11
8.31
Buyback yield%
15.73
15.07
15.98
15.89
15.88
15.54
14.39
15.02
12.52
12.05
4.28
14.39
15.30
7
0.348
D/E ratiox
0.541
0.536
0.621
0.610
0.701
0.770
0.887
0.892
1.020
1.114
1.348
0.892
0.735
57
10.85
Enterprise valueRp B
4.681
4.562
5.409
6.404
7.322
8.338
9.975
10.07
12.15
12.03
6.200
10.44%
11.96%
60
8.665
LT debtRp B
5.228
5.018
4.864
4.697
5.182
5.642
6.616
6.622
7.120
7.396
6.388
7.38%
3.47%
23
Cost of revenue
7.97%
1.00×
Operating expenses
7.46%
0.95×
Property and equipment
17.82%
Goodwill & intangibles
16.58%
Spread over hurdle
14.75%