4.078
RevenueRp B
40.24
41.88
43.18
44.17
46.27
47.27
48.38
50.28
50.37
51.63
4.259
2.22%
2.71%
63
10.01
Revenue growth%
20.36
20.66
20.17
19.51
19.25
17.45
18.23
17.31
16.96
17.45
12.01
17.45
18.74
13
6.67
Gross margin%
30.44
29.08
28.14
29.50
31.01
29.51
32.12
29.34
29.88
27.90
3.78
29.51
29.50
45
27.06
Operating margin%
7.05
7.27
4.93
3.20
3.10
0.59
0.40
3.00
5.94
7.83
8.99
3.00
4.07
92
7.96
Net margin%
9.72
7.34
5.34
8.08
7.27
6.24
3.86
1.99
0.76
3.73
17.15
3.73
5.79
78
28.85
P/E ratio (avg)x
33.58
38.65
46.29
46.00
51.54
57.00
54.67
54.69
56.83
65.42
23.37
56.83
53.10
18
20.26
EV/EBITx
33.72
34.19
35.91
34.15
35.38
32.17
34.20
29.65
31.19
27.74
16.58
31.19
33.94
63
21.94
FCF yield (avg)%
1.77
0.40
1.42
2.51
2.06
0.40
0.40
3.17
6.08
8.64
4.25
3.17
1.91
73
5.93
FCF margin%
19.23
19.34
19.21
18.94
17.30
19.66
20.97
21.49
22.10
22.47
26.87
21.49
19.50
22
1.496
FCF / Net incomex
0.440
0.463
0.506
0.516
0.555
0.537
0.609
0.580
0.609
0.616
1.719
0.609
0.546
39
7.08
ROIC%
12.73
14.54
14.76
17.31
17.50
16.33
15.63
13.26
10.88
12.50
9.56
13.26
14.65
66
22.04
Return on equity%
21.61
23.35
25.28
25.62
22.74
21.24
19.32
18.13
17.17
14.93
22.10
18.13
21.42
40
16.69
Return on assets%
19.08
18.60
16.60
15.06
15.88
18.82
17.75
15.07
15.68
15.38
22.40
15.68
16.24
39
53.32
EPSRp
102.57
103.48
107.51
117.48
121.97
117.58
115.17
130.74
147.24
146.16
54.51
3.69%
5.04%
—
10.52
EPS growth%
22.53
21.14
21.81
20.79
23.33
23.02
25.70
25.51
26.31
28.32
12.14
25.70
23.17
89
17.58
Bookvalue per shRp
43.75
41.01
40.29
37.61
34.22
30.33
31.93
29.21
27.85
25.89
62.97
(5.43%)
(4.80%)
—
30.99
FCF per shareRp
50.26
57.16
55.18
51.40
55.75
61.52
65.32
62.48
63.30
60.31
54.76
1.58%
2.73%
—
39.79
Dividend per shRp
84.95
89.64
85.31
90.49
101.13
112.17
115.10
135.38
157.22
184.78
56.79
12.81%
8.20%
—
21.80
Div yield (avg)%
7.97
10.94
13.71
10.71
12.75
13.25
13.36
14.97
17.02
19.86
9.25
14.97
13.30
27
23.07
Payout ratio%
1.11
1.65
4.06
4.53
6.37
6.52
8.16
9.17
6.55
3.62
29.99
6.55
5.45
61
697.2
Shares (diluted)M
769.9
713.7
714.3
687.8
732.5
779.8
891.2
816.1
918.7
880.6
705.1
3.75%
1.76%
8
28.61
Buyback yield%
23.85
24.45
27.09
29.71
30.94
33.94
36.05
33.80
33.98
32.10
26.50
33.94
31.52
84
1.697
D/E ratiox
1.466
1.641
1.678
1.697
1.834
1.838
1.797
2.063
2.206
2.542
0.551
2.063
1.815
30
49.46
Enterprise valueRp B
11.62
11.83
11.89
12.22
13.37
12.30
11.34
11.67
10.99
10.18
45.87
(5.30%)
(1.20%)
6
30.90
LT debtRp B
2.574
2.343
2.462
2.255
2.378
2.559
2.750
2.939
2.799
2.779
56.18
3.16%
1.11%
61
Cost of revenue
2.80%
1.01×
Operating expenses
2.31%
0.96×
Goodwill & intangibles
19.44%
Property and equipment
17.95%
Spread over hurdle
(6.22%)