2.840
RevenueRp B
14.90
15.70
16.38
17.05
18.20
19.54
20.96
21.89
22.89
23.62
2.929
5.35%
5.33%
50
7.39
Revenue growth%
21.28
22.55
20.21
18.68
19.34
17.61
16.85
17.78
18.55
17.77
22.97
17.77
18.62
18
3.61
Gross margin%
18.31
17.06
17.68
17.90
16.94
16.57
17.48
18.68
20.03
20.73
16.21
18.68
17.79
48
21.88
Operating margin%
25.45
23.56
21.41
24.14
21.51
20.65
19.88
19.19
20.35
19.75
23.17
19.88
21.03
31
6.82
Net margin%
18.16
20.77
23.56
25.35
25.32
23.30
23.08
21.54
24.32
25.10
29.35
23.30
23.43
17
6.331
P/E ratio (avg)x
38.17
45.20
43.13
41.89
46.18
50.57
52.05
49.66
53.30
61.41
25.45
52.05
47.92
85
6.555
EV/EBITx
39.47
36.39
34.62
38.01
37.15
40.97
40.10
45.08
42.56
41.29
33.70
41.29
39.78
90
10.55
FCF yield (avg)%
3.88
6.29
4.75
6.75
7.05
4.06
3.09
0.75
0.91
0.40
16.08
0.91
3.97
16
8.98
FCF margin%
24.20
25.89
23.44
26.28
28.97
26.55
24.10
24.93
25.21
26.97
21.86
25.21
25.55
17
0.413
FCF / Net incomex
0.350
0.324
0.309
0.291
0.300
0.277
0.301
0.341
0.338
0.384
1.770
0.338
0.316
37
26.24
ROIC%
17.73
16.52
14.47
16.41
16.11
13.57
16.32
16.69
18.09
16.23
10.88
16.32
16.37
36
17.67
Return on equity%
11.21
14.19
16.85
16.00
13.68
15.87
18.27
16.91
18.71
21.70
12.67
18.27
16.42
51
20.29
Return on assets%
19.11
19.35
17.57
14.93
13.18
15.44
17.95
17.38
17.63
18.87
18.07
17.63
17.60
22
4.27
EPSRp
11.47
11.54
12.45
11.60
11.61
11.18
10.36
9.45
9.21
9.79
4.61
(3.36%)
(1.60%)
—
22.85
EPS growth%
7.79
5.28
3.67
0.90
0.40
1.25
0.84
2.55
3.52
2.61
29.99
2.55
2.58
55
12.81
Bookvalue per shRp
19.35
20.22
19.83
18.56
19.75
18.09
17.96
20.04
19.22
18.35
12.13
(1.47%)
(1.26%)
—
23.12
FCF per shareRp
12.82
14.24
13.91
15.30
15.50
15.77
17.55
19.63
19.98
19.94
19.04
5.16%
4.25%
—
20.49
Dividend per shRp
9.67
9.73
10.51
10.50
9.72
10.00
8.68
8.68
7.58
6.66
17.83
(7.30%)
(3.36%)
—
12.91
Div yield (avg)%
19.21
21.32
19.80
18.92
18.30
20.80
20.42
22.11
19.40
16.44
23.80
20.42
19.60
77
2.31
Payout ratio%
17.90
19.77
17.72
14.95
12.91
9.96
9.23
10.90
9.54
12.12
10.93
9.96
12.51
43
0.463
Shares (diluted)B
0.797
0.903
0.900
0.869
0.964
1.097
1.056
1.053
1.252
1.410
0.447
7.90%
5.82%
73
8.07
Buyback yield%
29.55
29.81
31.19
28.64
25.80
26.04
27.08
30.05
27.28
29.03
17.58
27.28
28.83
67
1.669
D/E ratiox
0.914
0.863
0.952
0.890
0.980
1.116
1.161
1.295
1.280
1.389
0.585
1.280
1.048
10
15.35
Enterprise valueRp B
8.273
7.721
8.180
7.442
7.933
8.044
7.928
8.037
7.696
7.008
4.917
(2.45%)
(0.97%)
27
8.202
LT debtRp B
0.922
0.797
0.797
0.768
0.692
0.712
0.725
0.784
0.805
0.741
1.983
1.38%
(3.34%)
26
Cost of revenue
4.76%
0.95×
Operating expenses
6.51%
1.12×