2.461
RevenueRp B
10.90
11.53
11.79
12.30
12.65
13.35
13.91
14.66
14.86
15.67
2.619
4.38%
4.03%
6
9.16
Revenue growth%
22.38
19.47
16.81
19.65
18.51
17.55
19.21
16.46
15.17
16.04
3.99
16.46
18.03
72
10.98
Gross margin%
18.91
16.37
16.90
16.61
14.96
14.02
14.11
13.55
13.29
14.37
20.05
14.02
14.67
83
19.86
Operating margin%
12.40
10.92
9.83
9.71
10.85
8.44
9.60
10.74
10.19
10.21
15.34
10.19
10.20
89
29.89
Net margin%
1.25
3.38
3.25
4.19
2.95
0.82
1.97
0.81
0.40
2.50
12.31
0.82
2.24
50
33.08
P/E ratio (avg)x
31.88
29.66
29.91
30.56
34.18
35.57
36.22
40.63
38.49
38.53
37.75
38.49
34.88
29
8.374
EV/EBITx
20.43
22.04
20.93
21.65
22.94
23.27
24.14
25.44
30.13
32.30
22.77
25.44
23.11
13
17.24
FCF yield (avg)%
0.40
0.40
0.40
0.40
0.40
0.40
0.40
0.40
2.13
2.72
8.83
0.40
0.40
86
27.90
FCF margin%
11.11
11.72
10.75
9.09
7.79
5.23
3.17
1.79
0.74
0.40
22.07
1.79
6.51
20
1.714
FCF / Net incomex
0.979
0.838
0.723
0.635
0.562
0.576
0.489
0.486
0.421
0.413
0.141
0.486
0.569
65
6.31
ROIC%
11.02
10.22
12.33
10.07
11.84
12.82
12.04
10.34
12.74
11.73
11.93
12.04
11.78
49
7.32
Return on equity%
4.60
5.93
3.74
4.42
7.13
4.72
4.43
5.41
3.59
0.83
7.61
4.43
4.52
68
15.36
Return on assets%
3.89
2.43
3.95
6.20
8.03
7.26
4.95
4.91
7.11
6.74
23.45
6.74
5.57
18
2.53
EPSRp
0.95
0.91
0.93
0.92
0.97
1.01
1.00
1.07
1.13
1.20
2.75
4.26%
2.50%
—
2.83
EPS growth%
24.36
24.76
24.31
23.64
26.44
25.72
28.30
27.56
28.01
27.18
4.88
27.56
26.08
64
2.10
Bookvalue per shRp
3.48
3.66
3.80
4.36
4.84
4.74
4.92
5.37
5.91
6.40
3.22
5.74%
6.11%
—
3.79
FCF per shareRp
2.32
2.12
1.97
2.17
1.95
1.82
1.81
1.77
1.61
1.72
1.78
(2.47%)
(1.91%)
—
1.08
Dividend per shRp
1.92
2.19
2.41
2.34
2.57
2.46
2.54
2.48
2.68
2.59
2.20
0.17%
3.97%
—
3.28
Div yield (avg)%
17.64
20.11
20.37
22.75
22.57
20.27
18.77
16.66
14.55
15.91
24.67
16.66
19.44
42
14.28
Payout ratio%
21.77
22.09
22.31
24.16
23.10
20.64
23.33
24.32
25.43
27.68
27.67
24.32
23.22
40
4.379
Shares (diluted)B
5.841
5.694
5.236
4.910
4.790
4.568
4.506
4.318
4.364
4.252
4.284
(2.36%)
(2.59%)
39
11.12
Buyback yield%
17.10
16.65
14.63
17.56
17.10
19.08
17.04
19.00
16.69
14.69
3.16
17.04
17.07
93
0.189
D/E ratiox
0.987
0.918
0.962
1.039
1.087
1.182
1.190
1.109
1.170
1.191
1.042
1.182
1.098
14
16.07
Enterprise valueRp B
10.58
9.770
10.57
10.46
10.84
10.01
9.391
10.85
10.19
9.711
10.04
(2.18%)
(1.16%)
39
17.83
LT debtRp B
29.10
30.70
30.63
33.99
35.59
39.66
44.15
53.25
63.42
65.84
8.754
13.09%
10.04%
64
Cost of revenue
4.03%
1.00×
Operating expenses
3.56%
0.96×
Goodwill & intangibles
18.30%
Spread over hurdle
64.59%