40.56
RevenueRp B
59.63
63.98
67.55
73.35
77.50
83.59
88.77
94.08
99.20
104.8
44.59
6.22%
6.66%
42
2.86
Revenue growth%
24.59
23.51
25.45
22.50
24.88
22.27
21.88
21.50
19.88
22.31
5.82
21.88
22.40
53
29.40
Gross margin%
10.26
9.08
6.77
9.11
6.33
7.37
9.47
8.49
8.03
10.36
3.69
8.49
8.78
91
5.64
Operating margin%
10.70
11.97
9.40
7.17
8.25
10.34
8.25
11.22
10.71
11.92
8.55
10.71
10.52
56
3.94
Net margin%
30.42
31.83
31.85
31.49
31.26
31.54
32.51
33.50
36.25
36.74
19.39
33.50
31.84
6
7.636
P/E ratio (avg)x
36.32
36.52
38.50
39.12
36.15
33.91
33.18
30.98
35.27
35.42
32.57
33.91
35.78
17
8.954
EV/EBITx
9.570
11.12
12.39
13.63
13.39
13.02
13.57
14.26
16.36
16.91
11.80
14.26
13.48
68
21.09
FCF yield (avg)%
6.98
9.81
7.44
6.01
4.14
2.78
3.81
2.80
2.43
3.28
25.54
2.80
3.98
67
7.28
FCF margin%
22.39
22.01
21.81
24.80
26.22
25.08
26.02
24.56
26.43
29.42
11.21
26.02
24.94
9
1.002
FCF / Net incomex
1.552
1.794
1.918
1.890
1.973
2.036
2.350
2.587
2.822
2.651
1.602
2.587
2.004
67
3.41
ROIC%
6.64
9.28
10.40
10.46
10.17
8.77
11.37
10.91
11.38
14.20
14.55
11.37
10.43
29
18.55
Return on equity%
15.30
15.69
16.52
19.15
22.14
24.18
24.31
23.61
21.49
24.17
19.71
24.17
21.81
78
22.34
Return on assets%
14.68
14.94
16.78
17.11
19.80
18.73
19.91
21.56
24.43
26.94
10.95
21.56
19.27
90
2.02
EPSRp
2.51
2.46
2.34
2.53
2.86
3.00
2.91
2.89
2.60
2.73
2.17
(0.94%)
(0.20%)
—
22.64
EPS growth%
33.38
30.94
30.85
33.80
34.19
35.17
36.20
34.79
31.79
34.54
17.09
34.79
34.00
84
3.85
Bookvalue per shRp
1.80
1.69
1.72
1.86
1.81
1.87
1.61
1.51
1.33
1.41
2.20
(4.86%)
(3.60%)
—
2.17
FCF per shareRp
3.19
3.61
3.44
3.93
3.83
3.76
4.01
4.34
4.04
4.22
2.16
1.96%
3.09%
—
1.32
Dividend per shRp
0.89
0.80
0.84
0.83
0.90
0.89
0.82
0.72
0.65
0.63
0.83
(6.74%)
(4.74%)
—
6.27
Div yield (avg)%
8.80
9.22
7.02
9.95
12.58
13.10
13.57
16.38
19.13
19.07
26.08
16.38
12.84
33
26.66
Payout ratio%
10.37
10.92
12.80
13.42
13.31
11.59
13.73
13.61
13.56
15.26
27.69
13.61
13.36
27
11.08
Shares (diluted)B
14.33
13.45
14.20
15.13
15.08
16.05
17.27
19.74
21.67
22.95
11.32
8.76%
5.80%
25
15.32
Buyback yield%
15.40
13.44
15.43
17.65
19.99
19.55
17.50
15.28
15.87
14.81
27.97
15.87
15.65
82
1.383
D/E ratiox
0.388
0.376
0.377
0.394
0.401
0.455
0.488
0.444
0.435
0.464
0.157
0.455
0.418
57
34.32
Enterprise valueRp B
95.72
97.74
106.9
113.4
104.6
101.5
112.5
108.5
99.23
109.4
35.73
0.90%
2.10%
91
87.52
LT debtRp B
117.5
131.0
132.0
153.9
156.7
153.4
172.2
190.5
198.9
198.3
16.15
4.82%
5.88%
91
Cost of revenue
6.62%
1.00×
Operating expenses
6.49%
0.98×
Cash and investments
18.43%
Goodwill & intangibles
17.60%
Property and equipment
16.49%
Spread over hurdle
45.68%