32.65
RevenueRp B
45.04
44.97
45.98
45.75
46.91
46.91
46.68
46.45
47.87
48.78
34.21
0.78%
0.89%
91
27.23
Revenue growth%
3.29
0.40
0.56
1.58
0.40
3.12
0.94
0.49
0.40
0.40
5.13
0.49
0.52
15
17.13
Gross margin%
18.03
19.07
17.45
17.36
15.41
13.73
16.65
17.59
18.19
17.24
15.92
17.24
17.40
67
14.03
Operating margin%
16.90
19.74
19.45
16.69
16.30
17.61
18.10
15.33
12.73
13.28
13.38
15.33
16.80
56
23.81
Net margin%
8.87
7.27
7.83
8.17
8.51
6.43
6.70
6.22
4.88
5.75
10.34
6.22
6.99
80
23.79
P/E ratio (avg)x
25.34
24.08
24.25
24.27
26.62
27.32
26.40
28.83
31.88
29.02
36.94
28.83
26.51
63
17.69
EV/EBITx
21.44
24.25
27.76
30.01
35.87
37.26
42.82
51.57
56.71
56.91
29.34
51.57
36.56
54
22.10
FCF yield (avg)%
2.83
3.78
0.87
2.62
4.72
6.57
6.95
5.55
7.00
5.48
24.13
6.57
5.10
19
14.77
FCF margin%
2.26
1.69
2.09
0.40
0.51
0.40
3.20
4.88
1.90
4.82
18.75
3.20
2.00
34
0.333
FCF / Net incomex
1.051
0.995
1.072
0.934
0.817
0.736
0.653
0.609
0.593
0.534
1.146
0.609
0.776
89
13.79
ROIC%
16.50
16.55
15.03
16.04
13.21
13.50
12.05
11.52
13.64
12.51
28.74
12.51
13.57
35
27.73
Return on equity%
14.03
14.54
12.72
9.80
12.29
10.65
11.22
9.40
12.12
13.84
10.42
11.22
12.21
28
4.38
Return on assets%
23.82
22.78
23.13
23.84
24.85
24.61
22.94
23.58
26.21
25.05
27.64
24.61
23.83
75
2.28
EPSRp
3.27
3.16
3.52
4.05
4.23
4.80
4.49
4.34
4.51
4.91
2.42
3.04%
5.25%
—
11.60
EPS growth%
4.22
6.29
8.39
7.17
5.17
6.04
7.55
8.38
5.49
5.15
29.31
6.04
6.16
84
4.52
Bookvalue per shRp
3.46
3.99
4.13
4.57
4.52
4.80
5.63
6.56
7.40
7.52
4.68
10.71%
8.76%
—
5.46
FCF per shareRp
3.38
3.54
3.69
4.01
3.76
3.40
3.60
3.85
3.76
3.48
5.78
(1.49%)
1.04%
—
4.64
Dividend per shRp
3.01
3.35
3.31
3.71
4.07
4.02
4.33
4.80
4.99
5.60
9.42
6.61%
7.15%
—
17.17
Div yield (avg)%
8.04
5.69
4.36
3.79
1.20
3.33
4.82
5.53
6.39
7.49
2.67
5.53
5.18
7
3.16
Payout ratio%
5.36
4.43
4.58
4.91
7.16
8.42
10.02
9.07
10.91
8.97
8.93
9.07
7.79
7
7.660
Shares (diluted)B
10.80
12.00
11.68
12.96
14.90
15.63
17.06
18.21
18.48
19.20
7.643
5.20%
7.30%
62
5.72
Buyback yield%
18.05
20.86
21.50
19.85
17.39
17.06
17.53
17.02
15.16
16.16
27.13
17.02
17.46
8
0.714
D/E ratiox
0.355
0.360
0.346
0.349
0.326
0.327
0.314
0.315
0.318
0.349
0.780
0.318
0.336
58
45.96
Enterprise valueRp B
35.27
34.89
34.93
38.44
39.56
35.29
35.54
35.88
33.15
30.05
28.49
(5.35%)
(1.54%)
87
34.93
LT debtRp B
52.74
57.24
57.82
62.78
64.10
63.34
73.87
83.91
87.36
100.9
14.13
9.50%
7.12%
94
Cost of revenue
1.12%
1.02×
Operating expenses
0.59%
0.97×
Goodwill & intangibles
16.49%
Spread over hurdle
17.78%