11.53
RevenueRp B
7.032
7.553
8.172
8.592
9.133
9.772
10.58
11.52
12.58
13.21
12.78
7.66%
7.16%
69
22.55
Revenue growth%
14.91
13.01
11.54
8.72
9.41
9.09
11.54
14.19
12.60
14.49
19.77
12.60
12.07
30
3.06
Gross margin%
30.27
28.43
28.96
29.12
27.17
27.95
27.11
26.40
23.58
23.54
5.80
26.40
27.56
21
16.21
Operating margin%
22.05
20.67
22.55
24.12
24.94
25.44
26.93
25.59
24.21
21.84
4.28
25.44
24.17
39
9.45
Net margin%
6.62
7.91
5.12
2.34
0.40
0.40
0.40
1.89
3.34
5.99
14.87
1.89
2.84
83
11.20
P/E ratio (avg)x
12.89
13.06
15.28
17.13
17.18
17.79
17.04
19.59
18.39
19.06
28.98
18.39
17.15
25
31.64
EV/EBITx
24.97
28.55
27.95
30.93
33.15
36.03
41.68
46.44
52.50
59.94
20.13
46.44
34.59
37
6.36
FCF yield (avg)%
32.76
32.14
33.35
31.95
32.58
32.97
33.83
32.94
31.28
30.84
4.26
32.94
32.67
28
22.24
FCF margin%
13.49
13.70
14.10
11.90
10.89
10.25
7.90
5.30
5.84
5.75
8.57
5.84
10.57
80
0.570
FCF / Net incomex
1.168
1.157
1.275
1.355
1.246
1.377
1.493
1.450
1.660
1.560
0.606
1.493
1.366
15
5.85
ROIC%
16.56
14.20
15.16
12.66
14.67
11.86
11.82
12.85
15.39
13.46
5.02
12.85
13.83
74
10.80
Return on equity%
2.73
4.21
4.34
6.22
6.11
6.02
8.86
11.53
13.74
14.02
10.61
11.53
6.16
65
19.15
Return on assets%
19.72
18.47
16.92
18.00
19.11
21.67
20.44
18.54
19.14
20.09
28.40
20.09
19.13
36
7.60
EPSRp
1.76
1.52
1.57
1.72
1.52
1.37
1.50
1.56
1.68
1.73
7.95
2.69%
(0.65%)
—
12.34
EPS growth%
17.39
14.47
14.59
13.64
12.03
13.48
12.46
11.46
13.23
11.39
6.93
12.46
13.36
42
11.20
Bookvalue per shRp
5.95
6.04
6.89
7.57
7.57
7.56
7.80
8.38
9.01
9.91
11.49
5.54%
5.74%
—
9.40
FCF per shareRp
7.89
7.71
8.61
9.25
8.98
9.20
9.37
8.93
8.42
7.79
9.14
(2.80%)
(0.38%)
—
10.49
Dividend per shRp
4.61
4.99
5.51
6.28
6.36
6.51
6.39
7.23
7.97
8.09
9.43
4.92%
6.56%
—
29.78
Div yield (avg)%
26.97
25.26
23.55
26.09
23.35
25.40
25.81
23.84
24.77
22.55
29.53
24.77
25.01
37
28.76
Payout ratio%
22.96
21.88
20.16
20.43
19.23
21.26
19.76
17.59
18.40
16.14
16.87
18.40
19.96
47
0.819
Shares (diluted)B
0.749
0.795
0.847
0.948
1.057
1.190
1.354
1.432
1.311
1.298
0.846
4.19%
4.71%
48
23.17
Buyback yield%
25.28
23.42
20.45
23.13
24.19
25.83
26.96
24.00
26.20
25.62
24.07
25.83
24.73
49
0.952
D/E ratiox
1.102
1.214
1.230
1.233
1.259
1.342
1.283
1.386
1.422
1.546
1.560
1.386
1.271
58
14.40
Enterprise valueRp B
1.887
2.050
1.859
1.974
1.823
1.943
1.978
1.997
1.783
1.969
8.764
1.55%
1.00%
50
13.13
LT debtRp B
18.84
21.92
24.33
27.00
30.50
32.86
31.19
36.32
34.40
34.35
16.31
2.41%
7.25%
52
Cost of revenue
7.16%
1.00×
Operating expenses
6.87%
0.97×
Spread over hurdle
(3.00%)