28.82
RevenueRp B
27.20
28.39
30.08
31.24
33.11
34.76
36.99
37.95
39.53
41.65
30.45
4.70%
4.93%
8
25.18
Revenue growth%
2.88
0.43
2.80
2.64
0.40
0.44
1.80
1.15
2.90
1.69
27.71
1.69
1.74
57
15.74
Gross margin%
13.47
11.59
13.55
10.84
11.82
10.66
12.96
12.48
13.69
12.74
15.16
12.74
12.61
35
26.43
Operating margin%
20.74
19.86
20.83
19.10
19.44
17.02
17.79
18.23
20.61
19.11
11.61
18.23
19.28
82
15.37
Net margin%
1.55
3.11
5.62
6.31
3.46
5.99
3.58
4.10
5.35
5.69
7.73
5.35
4.72
34
7.801
P/E ratio (avg)x
32.97
30.43
29.06
30.91
34.71
38.39
38.30
36.73
37.18
40.28
12.26
38.30
35.72
95
6.304
EV/EBITx
22.24
20.24
21.71
19.78
17.52
16.48
15.89
14.61
13.88
12.26
31.86
14.61
17.00
19
8.52
FCF yield (avg)%
23.86
22.55
22.35
22.17
21.44
22.32
21.50
18.68
19.29
21.10
22.00
21.10
21.84
22
3.19
FCF margin%
19.13
20.12
17.80
20.74
19.58
17.51
16.82
17.11
15.99
14.99
3.71
16.82
17.65
50
0.187
FCF / Net incomex
1.314
1.513
1.536
1.702
1.968
1.982
2.346
2.652
2.606
2.937
1.647
2.606
1.975
82
26.63
ROIC%
13.84
16.17
19.07
16.32
15.22
12.38
11.88
11.57
13.66
15.67
26.83
12.38
14.53
36
24.94
Return on equity%
25.59
23.26
20.98
22.02
24.01
22.26
24.06
23.70
22.80
21.77
11.39
22.80
23.03
72
10.24
Return on assets%
0.40
0.40
3.01
0.40
0.86
3.45
1.05
3.90
1.57
3.66
22.99
3.45
1.31
57
5.44
EPSRp
2.26
2.30
2.30
2.52
2.43
2.54
2.94
3.05
3.17
3.67
5.99
8.58%
5.75%
—
13.41
EPS growth%
10.27
10.83
8.13
7.08
4.12
6.28
8.96
10.35
9.38
10.88
17.27
9.38
9.17
55
1.52
Bookvalue per shRp
1.47
1.30
1.17
1.13
1.18
1.25
1.19
1.09
1.15
1.09
2.07
(1.69%)
(3.23%)
—
2.57
FCF per shareRp
8.57
9.07
9.15
8.51
9.47
9.39
9.97
11.36
12.15
11.02
3.54
3.08%
3.81%
—
6.71
Dividend per shRp
1.48
1.39
1.44
1.58
1.37
1.38
1.28
1.19
1.30
1.18
3.14
(2.95%)
(3.01%)
—
19.01
Div yield (avg)%
15.92
13.20
11.89
10.79
10.45
11.84
11.35
13.31
16.07
16.35
21.64
13.31
12.55
34
26.12
Payout ratio%
0.74
3.67
4.16
4.56
6.65
4.01
3.96
2.29
5.02
6.33
6.05
4.01
4.09
24
2.689
Shares (diluted)B
4.898
5.881
6.083
6.745
6.628
6.860
7.996
8.971
9.511
9.700
2.709
7.91%
7.51%
15
14.94
Buyback yield%
17.45
17.44
14.49
13.97
11.10
10.99
13.36
13.36
11.22
10.64
7.95
11.22
13.36
27
1.454
D/E ratiox
0.668
0.772
0.868
0.884
0.990
0.994
1.080
1.292
1.408
1.477
1.739
1.292
0.992
9
10.56
Enterprise valueRp B
13.74
15.40
14.03
14.96
14.48
16.30
17.33
19.01
17.79
19.79
28.01
6.45%
3.43%
42
7.414
LT debtRp B
17.28
18.64
20.94
21.09
22.65
20.93
21.92
19.84
19.51
17.56
8.286
(4.96%)
0.83%
15
Cost of revenue
4.71%
0.98×
Operating expenses
5.13%
1.02×
Cash and investments
16.85%
Goodwill & intangibles
14.45%
Spread over hurdle
(3.81%)