52.45
RevenueRp B
51.15
54.09
57.03
60.48
62.09
64.63
66.88
69.86
73.10
74.78
54.27
3.79%
4.09%
48
2.22
Revenue growth%
25.31
28.15
30.83
31.29
31.18
29.65
26.71
28.03
28.35
25.60
13.18
28.03
28.25
29
7.72
Gross margin%
34.94
32.72
34.90
34.62
34.47
31.73
34.23
35.06
36.42
36.87
10.94
35.06
34.76
48
21.59
Operating margin%
30.33
28.89
30.05
32.73
33.67
31.49
30.55
28.49
27.28
28.11
15.40
28.49
30.19
38
28.82
Net margin%
7.18
9.48
9.85
10.37
12.29
12.84
12.11
10.00
10.07
8.41
6.57
10.07
10.03
24
35.11
P/E ratio (avg)x
21.32
24.98
29.66
31.19
35.42
42.43
42.82
43.68
45.57
55.47
35.31
43.68
38.93
15
13.19
EV/EBITx
10.79
10.62
10.87
11.94
12.37
12.01
13.80
13.58
15.78
18.18
36.57
13.80
12.19
51
26.36
FCF yield (avg)%
9.48
9.29
10.83
12.94
14.64
15.86
15.52
13.42
13.58
12.38
3.99
13.58
13.18
84
22.23
FCF margin%
27.49
26.76
26.80
28.62
29.72
28.17
29.71
26.92
25.29
24.62
27.16
26.92
27.20
50
0.200
FCF / Net incomex
0.892
1.063
1.277
1.489
1.464
1.679
1.951
1.951
2.306
2.582
1.464
1.951
1.584
94
19.30
ROIC%
27.66
28.56
29.56
27.69
25.59
25.33
24.18
26.35
24.98
27.36
26.91
25.33
26.86
44
21.26
Return on equity%
19.36
18.79
16.25
16.92
17.21
16.83
15.17
16.61
18.95
17.53
27.87
16.83
17.07
42
25.04
Return on assets%
28.96
29.52
26.89
28.14
30.77
32.88
35.11
35.27
34.25
31.71
10.97
34.25
31.24
25
10.58
EPSRp
13.89
13.19
11.82
10.90
11.00
11.40
10.40
11.01
9.31
10.00
11.22
(1.89%)
(3.80%)
—
7.40
EPS growth%
17.02
18.26
19.86
18.47
17.51
19.08
21.69
19.67
21.23
23.29
4.31
21.23
19.38
18
4.80
Bookvalue per shRp
6.57
6.46
7.08
7.04
6.93
7.65
7.19
7.06
7.23
7.91
2.81
2.66%
1.79%
—
13.72
FCF per shareRp
14.27
15.35
14.32
13.66
15.13
14.08
15.28
15.43
14.84
13.66
9.63
(2.03%)
0.57%
—
6.13
Dividend per shRp
9.58
9.47
10.67
11.83
12.04
11.15
12.59
13.94
13.98
14.90
2.23
4.35%
4.71%
—
8.34
Div yield (avg)%
18.98
17.66
19.43
22.06
19.64
22.38
20.92
23.88
23.65
21.23
18.39
22.38
21.07
6
18.75
Payout ratio%
0.40
0.89
0.40
3.19
2.77
3.79
1.55
0.40
0.40
2.87
22.38
1.55
1.22
82
2.368
Shares (diluted)B
3.793
3.941
4.463
4.471
4.422
4.536
4.387
5.182
4.982
5.884
2.383
5.88%
5.67%
36
24.08
Buyback yield%
5.72
3.82
4.99
2.15
1.27
3.30
1.50
3.15
5.27
4.80
26.93
3.30
3.56
57
0.871
D/E ratiox
1.965
2.239
2.373
2.325
2.343
2.729
2.945
3.194
3.661
4.321
0.244
3.194
2.551
29
14.56
Enterprise valueRp B
18.44
17.03
15.11
16.19
15.52
15.52
13.79
15.01
13.75
14.63
35.22
(1.17%)
(2.36%)
26
19.49
LT debtRp B
45.65
41.42
37.67
35.99
32.24
32.05
34.21
33.61
29.39
31.36
70.19
(0.55%)
(3.94%)
31
Cost of revenue
4.09%
1.00×
Operating expenses
4.81%
1.07×
Goodwill & intangibles
17.28%
Property and equipment
15.95%
Spread over hurdle
(7.63%)