36.25
RevenueRp B
34.86
38.48
40.79
43.28
46.25
50.35
53.89
58.37
62.17
66.73
37.00
7.61%
7.52%
17
3.81
Revenue growth%
14.17
16.53
14.08
13.23
11.83
11.98
13.66
15.87
16.35
17.05
20.02
15.87
14.12
57
26.21
Gross margin%
18.48
20.42
17.60
20.52
17.63
18.07
20.11
19.23
19.51
22.37
23.39
19.51
19.37
43
12.96
Operating margin%
8.62
9.16
11.36
10.37
11.57
13.40
11.62
11.39
12.97
11.35
22.50
11.62
11.37
16
17.85
Net margin%
22.81
22.09
22.88
21.39
24.32
26.41
23.65
22.66
22.71
22.48
16.71
22.71
22.76
37
10.35
P/E ratio (avg)x
51.24
53.02
62.06
63.26
59.76
68.98
75.59
86.49
100.7
99.03
16.57
86.49
66.12
90
21.22
EV/EBITx
11.70
13.89
13.73
16.26
19.66
22.61
26.61
26.27
30.58
35.14
23.45
26.61
21.13
16
12.26
FCF yield (avg)%
13.57
16.40
15.15
14.99
16.52
17.36
14.97
14.09
12.41
14.54
2.28
14.54
14.98
59
9.30
FCF margin%
4.84
7.31
8.32
8.28
8.04
7.21
5.46
5.17
4.41
1.95
4.23
5.17
6.34
63
1.070
FCF / Net incomex
1.330
1.331
1.550
1.593
1.606
1.583
1.737
1.857
2.050
2.076
0.280
1.857
1.599
36
27.04
ROIC%
26.95
27.39
26.35
26.77
24.34
21.71
20.39
19.64
19.15
21.49
6.37
20.39
23.02
39
10.60
Return on equity%
27.66
29.30
27.19
28.58
29.44
27.69
30.19
29.46
29.83
32.20
8.73
29.83
29.37
30
29.23
Return on assets%
16.55
14.27
17.21
19.92
20.47
23.40
20.94
23.85
22.95
21.33
24.32
22.95
20.71
26
2.56
EPSRp
8.94
8.18
7.36
7.02
7.65
7.47
7.21
6.69
7.53
7.81
2.81
0.42%
(0.67%)
—
5.67
EPS growth%
2.00
2.59
3.47
4.36
1.53
0.40
2.75
1.13
0.40
0.40
24.16
0.40
1.77
32
5.45
Bookvalue per shRp
4.39
3.95
4.22
4.54
4.98
4.63
5.09
4.43
4.86
4.71
3.64
(1.14%)
0.46%
—
5.77
FCF per shareRp
3.46
3.86
4.24
3.93
4.40
4.33
3.89
3.68
3.67
3.60
1.70
(3.93%)
0.05%
—
4.97
Dividend per shRp
4.17
4.20
3.97
3.75
3.87
3.68
3.57
3.55
3.30
3.22
4.00
(3.60%)
(1.86%)
—
7.37
Div yield (avg)%
6.88
6.37
6.99
6.68
6.93
5.67
8.53
11.52
13.19
14.36
3.64
11.52
6.96
28
2.08
Payout ratio%
7.17
7.27
5.62
6.06
7.91
7.51
5.10
6.08
7.57
8.25
2.65
7.51
7.22
92
9.690
Shares (diluted)B
8.980
9.567
9.405
9.055
8.679
7.447
7.981
6.764
6.178
6.676
9.714
(5.11%)
(3.34%)
45
13.02
Buyback yield%
8.89
7.75
9.19
9.12
11.04
10.87
11.72
9.22
11.03
13.97
6.25
11.03
10.05
46
1.428
D/E ratiox
0.528
0.513
0.486
0.497
0.540
0.575
0.580
0.593
0.557
0.518
1.734
0.575
0.534
88
42.63
Enterprise valueRp B
59.24
67.85
76.13
72.33
79.43
80.59
84.50
90.75
90.65
97.41
3.604
4.17%
6.13%
29
47.89
LT debtRp B
44.46
41.67
38.12
34.55
30.62
28.13
25.81
24.87
22.71
20.18
10.03
(8.00%)
(8.45%)
21
Cost of revenue
7.24%
0.97×
Operating expenses
8.20%
1.06×
Goodwill & intangibles
15.64%
Spread over hurdle
(2.31%)