7.043
RevenueRp B
15.92
16.65
18.01
18.84
19.55
20.59
22.24
23.03
23.85
24.68
7.267
4.77%
5.18%
73
22.48
Revenue growth%
4.03
4.27
2.61
5.21
5.70
5.64
7.98
8.33
8.13
8.67
16.36
8.13
5.67
91
14.21
Gross margin%
12.53
13.86
11.48
12.19
14.49
12.91
13.27
14.26
15.11
17.79
14.63
14.26
13.56
13
24.25
Operating margin%
21.94
23.69
23.75
21.37
22.72
19.88
21.47
19.45
21.81
22.38
24.61
21.47
21.87
80
29.46
Net margin%
34.01
33.23
35.62
38.62
38.48
37.66
36.15
37.27
35.64
34.03
14.89
36.15
35.89
11
27.86
P/E ratio (avg)x
18.06
19.42
20.13
21.14
20.76
20.26
21.28
21.37
20.92
24.14
36.80
21.28
20.84
62
9.832
EV/EBITx
17.39
18.14
21.58
20.84
23.65
26.72
28.26
28.12
33.25
39.68
8.708
28.26
25.19
43
21.74
FCF yield (avg)%
8.64
7.30
8.50
8.97
5.99
4.93
2.24
0.40
0.40
0.40
21.76
0.40
5.46
32
14.76
FCF margin%
4.16
3.09
2.98
4.37
6.70
8.06
9.01
7.92
9.40
11.91
18.00
9.01
7.31
62
1.774
FCF / Net incomex
1.421
1.370
1.475
1.385
1.371
1.233
1.244
1.135
1.176
1.186
1.491
1.186
1.307
70
29.02
ROIC%
13.23
11.34
11.03
11.70
10.08
10.23
11.39
9.70
9.49
12.18
18.50
10.23
11.18
14
5.19
Return on equity%
20.27
20.28
17.71
19.02
18.50
15.54
13.72
15.43
13.14
11.20
17.36
13.72
16.62
48
16.69
Return on assets%
6.42
6.22
3.32
5.57
4.93
3.45
4.56
6.86
4.04
3.54
3.74
4.04
4.75
9
8.53
EPSRp
1.51
1.68
1.66
1.72
1.68
1.64
1.71
1.78
1.92
2.06
9.50
4.14%
3.95%
—
3.04
EPS growth%
23.00
20.54
18.85
17.53
15.95
18.29
16.07
14.64
17.43
17.17
11.60
17.17
17.48
64
5.66
Bookvalue per shRp
5.37
5.31
5.59
5.67
5.93
6.08
6.01
6.22
7.00
6.77
6.83
2.70%
3.95%
—
6.90
FCF per shareRp
4.91
5.33
5.94
6.60
6.38
6.50
7.24
7.37
7.87
7.90
7.30
4.36%
5.05%
—
3.71
Dividend per shRp
4.83
5.69
6.83
7.19
8.50
8.73
8.79
10.58
11.80
12.66
4.57
8.30%
11.16%
—
8.58
Div yield (avg)%
22.89
22.91
23.62
21.28
20.31
18.58
19.86
17.37
18.49
20.93
28.99
18.58
20.62
36
12.22
Payout ratio%
4.85
7.81
9.90
8.81
8.69
10.10
8.20
7.70
7.43
7.18
3.18
7.70
8.01
16
1.865
Shares (diluted)B
2.038
2.282
2.431
2.612
2.564
2.340
2.251
2.378
2.470
2.257
1.947
(2.52%)
1.24%
26
18.82
Buyback yield%
26.35
27.27
29.44
27.69
29.44
30.83
29.62
30.29
32.97
35.15
11.09
30.83
29.53
23
1.376
D/E ratiox
1.433
1.370
1.526
1.474
1.531
1.652
1.826
2.114
2.174
2.505
0.470
2.114
1.591
83
8.809
Enterprise valueRp B
33.72
38.63
44.37
46.51
44.03
43.78
46.11
53.97
62.36
69.49
5.718
9.55%
8.29%
19
12.82
LT debtRp B
26.64
25.63
25.40
26.55
27.07
29.74
27.49
30.90
30.27
34.82
7.856
5.17%
3.21%
34
Cost of revenue
5.10%
0.99×
Operating expenses
4.91%
0.98×
Cash and investments
14.93%