37.81
RevenueRp B
82.90
81.58
82.08
81.42
80.55
80.01
80.21
82.08
81.67
83.06
42.27
0.62%
(0.01%)
75
26.47
Revenue growth%
26.68
23.82
26.13
28.40
28.92
26.13
26.61
27.99
25.63
23.72
18.01
26.13
26.37
22
29.06
Gross margin%
27.26
24.92
22.55
24.88
25.80
23.94
23.90
22.46
19.55
19.94
19.04
22.46
23.92
79
24.02
Operating margin%
0.40
3.32
0.75
0.40
2.94
3.74
4.90
6.01
8.12
8.35
13.71
6.01
3.53
67
3.36
Net margin%
25.75
24.60
24.59
26.59
28.53
30.09
31.07
33.13
35.51
34.79
28.03
33.13
29.31
11
13.37
P/E ratio (avg)x
6.800
6.990
7.762
7.942
8.577
8.585
9.497
8.910
10.12
10.45
7.014
9.497
8.581
70
6.186
EV/EBITx
27.43
26.84
25.02
23.02
21.84
21.54
21.34
23.53
26.08
28.97
9.557
23.53
24.27
15
29.55
FCF yield (avg)%
25.13
25.19
27.99
30.36
30.78
32.07
32.46
31.70
30.55
27.79
13.71
31.70
30.45
80
2.95
FCF margin%
18.77
18.92
19.56
22.36
21.97
24.12
26.83
24.95
23.22
20.68
9.11
24.12
22.17
35
1.181
FCF / Net incomex
0.330
0.307
0.266
0.226
0.210
0.212
0.218
0.215
0.228
0.240
0.780
0.218
0.227
42
3.28
ROIC%
17.97
15.00
14.00
15.31
17.41
16.32
14.69
13.67
15.02
15.46
8.38
15.02
15.16
15
6.62
Return on equity%
22.59
24.68
24.82
27.41
29.75
29.02
30.17
27.88
28.98
27.25
13.57
28.98
27.65
54
29.75
Return on assets%
31.93
30.48
32.39
30.22
27.65
30.00
27.88
30.76
33.67
32.50
17.14
30.76
30.62
8
22.19
EPSRp
15.43
15.91
16.48
14.50
15.21
13.87
11.76
11.53
11.38
10.44
23.27
(7.24%)
(4.21%)
—
13.65
EPS growth%
24.47
22.92
22.05
24.37
22.58
24.24
22.44
21.72
20.25
20.48
19.60
21.72
22.51
7
17.89
Bookvalue per shRp
11.54
12.42
13.16
14.90
13.57
13.86
14.83
15.09
14.30
15.01
18.78
2.04%
3.31%
—
13.52
FCF per shareRp
31.55
37.86
42.22
45.39
53.04
55.16
60.61
66.59
73.27
77.44
16.82
7.86%
9.41%
—
23.79
Dividend per shRp
22.88
22.87
22.31
22.85
21.86
23.67
26.38
25.49
29.96
28.95
23.10
5.78%
1.90%
—
3.88
Div yield (avg)%
23.35
23.33
23.68
23.45
22.62
21.04
21.02
21.11
19.15
21.26
4.56
21.04
21.94
76
25.32
Payout ratio%
9.94
12.24
10.52
8.09
10.29
8.02
5.35
5.21
7.60
8.44
19.79
7.60
8.27
37
1.362
Shares (diluted)B
2.431
2.834
2.701
2.620
2.608
2.928
3.070
3.630
4.320
4.191
1.422
9.95%
5.53%
74
26.25
Buyback yield%
14.28
11.56
12.78
11.05
8.20
11.09
10.41
12.60
12.42
10.85
10.71
11.09
11.32
13
0.391
D/E ratiox
1.263
1.134
1.110
1.005
0.924
0.852
0.845
0.918
0.932
0.824
1.794
0.852
0.928
10
56.35
Enterprise valueRp B
63.58
71.37
66.96
65.01
58.63
63.90
60.84
54.38
53.26
58.74
40.91
0.04%
(1.80%)
61
52.59
LT debtRp B
47.99
50.94
46.09
43.70
47.68
45.84
43.21
41.71
42.35
42.84
55.45
(2.12%)
(0.85%)
68
Cost of revenue
(0.01%)
1.00×
Operating expenses
(0.11%)
0.99×
Goodwill & intangibles
15.57%
Spread over hurdle
23.85%