2.160
RevenueRp B
20.47
21.29
22.38
23.64
25.22
26.41
27.57
29.51
31.43
32.76
2.282
5.37%
5.35%
8
20.39
Revenue growth%
2.01
0.82
1.99
3.98
2.54
4.41
6.26
4.93
1.93
2.67
13.45
4.41
2.61
55
19.93
Gross margin%
22.86
21.57
23.47
21.58
24.18
25.88
23.70
25.52
28.25
30.66
21.86
25.88
23.94
45
5.39
Operating margin%
15.90
14.53
12.27
11.34
10.92
11.54
9.17
6.97
7.81
7.03
19.01
7.81
11.13
15
13.27
Net margin%
8.24
10.41
12.75
14.65
15.58
16.57
14.85
13.96
12.19
11.42
19.96
13.96
13.36
21
37.99
P/E ratio (avg)x
12.04
11.02
10.93
10.07
9.977
9.778
8.806
8.244
8.569
8.609
14.39
8.609
9.877
35
25.95
EV/EBITx
20.77
20.69
23.73
25.30
29.13
27.39
26.83
29.60
30.12
35.31
13.59
29.60
27.11
41
18.09
FCF yield (avg)%
9.54
8.86
9.57
9.37
12.32
14.53
11.61
14.07
15.57
14.68
13.63
14.53
11.96
57
7.00
FCF margin%
9.43
9.26
7.01
8.07
8.34
9.05
8.46
9.32
10.57
9.35
22.08
9.32
9.16
94
1.047
FCF / Net incomex
1.629
1.722
1.835
1.700
1.678
1.772
1.907
1.776
1.872
1.984
1.553
1.872
1.774
77
19.93
ROIC%
11.67
10.54
8.12
9.40
8.82
8.46
8.88
6.70
9.32
11.92
24.92
8.88
9.10
76
18.97
Return on equity%
26.85
27.34
30.31
31.66
31.69
31.43
28.50
26.76
28.04
25.62
29.14
28.04
28.27
11
28.81
Return on assets%
13.13
13.89
14.25
12.65
15.52
16.56
17.42
17.50
18.68
19.81
9.37
17.50
16.04
26
96.03
EPSRp
111.70
127.47
124.63
142.38
165.58
160.99
176.42
180.14
174.59
167.44
98.48
0.22%
3.42%
—
12.60
EPS growth%
15.97
13.22
16.15
15.89
18.18
20.80
22.17
23.34
24.10
24.37
5.07
23.34
19.49
54
37.38
Bookvalue per shRp
71.92
78.06
84.97
94.07
94.28
105.80
122.68
127.73
130.15
139.95
101.98
8.22%
7.27%
—
19.49
FCF per shareRp
109.09
128.32
153.67
184.49
200.47
209.24
234.25
248.33
263.42
303.01
43.16
8.61%
10.55%
—
61.70
Dividend per shRp
68.74
76.16
72.31
70.76
68.65
65.22
63.80
61.22
67.88
72.03
24.47
0.97%
0.75%
—
13.48
Div yield (avg)%
17.42
18.29
18.57
17.81
17.85
18.60
16.28
18.47
19.81
20.01
11.31
18.60
18.38
24
25.83
Payout ratio%
3.35
5.14
4.72
7.10
8.95
11.32
11.23
9.74
9.74
6.81
11.16
9.74
8.03
52
237.3
Shares (diluted)M
257.9
291.8
333.3
364.7
371.9
392.0
375.6
378.4
400.4
463.5
239.6
4.50%
5.75%
21
15.61
Buyback yield%
10.91
11.17
8.85
8.22
6.48
9.42
8.13
8.78
7.23
9.24
25.22
8.78
8.81
37
1.419
D/E ratiox
0.898
0.851
0.935
0.906
0.978
0.903
0.943
0.869
0.813
0.785
1.049
0.869
0.900
76
5.561
Enterprise valueRp B
18.40
17.81
17.70
19.29
21.04
19.51
17.45
18.02
19.74
21.72
13.70
0.64%
0.99%
84
1.493
LT debtRp B
16.94
17.59
18.33
18.40
18.43
19.21
21.25
22.14
23.27
25.10
7.867
6.37%
2.68%
48
Cost of revenue
5.20%
0.99×
Operating expenses
5.52%
1.02×
Cash and investments
16.87%
Spread over hurdle
10.34%