13.63
RevenueRp B
26.52
27.74
29.18
30.65
32.73
35.00
36.54
38.65
41.48
45.26
14.73
6.70%
6.18%
80
16.73
Revenue growth%
19.70
17.84
16.57
19.04
18.12
16.18
16.30
13.56
11.97
10.98
10.73
13.56
16.44
41
26.62
Gross margin%
7.43
9.83
9.79
9.38
10.26
10.76
8.95
9.83
12.19
9.46
21.06
9.83
9.81
82
6.79
Operating margin%
26.64
26.83
29.25
26.56
26.96
25.08
23.67
21.58
20.27
21.36
12.58
21.58
25.82
80
20.22
Net margin%
27.15
27.79
27.82
26.95
29.10
26.56
25.72
26.74
27.28
25.16
3.12
26.56
27.05
29
23.29
P/E ratio (avg)x
27.87
31.15
33.72
34.35
33.49
33.07
35.55
36.39
37.54
38.34
23.30
36.39
34.03
88
19.98
EV/EBITx
9.733
10.11
10.86
11.38
10.11
9.585
8.821
9.542
10.13
9.390
22.31
9.542
9.919
64
18.18
FCF yield (avg)%
30.54
29.03
29.75
29.58
32.45
31.12
29.05
29.05
26.95
24.84
26.07
29.05
29.32
42
15.01
FCF margin%
24.50
27.36
28.73
30.04
31.51
31.41
31.22
29.20
27.07
24.16
16.89
29.20
28.97
66
1.257
FCF / Net incomex
0.913
0.872
0.959
1.006
0.969
1.118
1.251
1.328
1.415
1.636
1.440
1.328
1.062
30
10.31
ROIC%
22.75
20.67
19.12
16.19
15.54
15.52
13.10
14.99
14.64
13.16
7.14
14.64
15.53
90
16.32
Return on equity%
5.32
8.09
10.18
8.23
7.29
8.19
7.08
6.37
8.32
9.33
22.43
8.19
8.14
45
6.42
Return on assets%
30.40
33.12
31.03
29.37
26.59
24.60
22.34
20.28
22.68
21.76
19.65
22.34
25.60
47
5.27
EPSRp
15.44
18.34
19.10
22.12
25.35
29.97
30.21
35.83
37.42
40.47
5.53
9.80%
12.09%
—
5.55
EPS growth%
15.18
17.31
17.80
17.71
17.47
16.55
16.15
17.96
17.50
16.00
3.19
16.55
17.39
37
15.46
Bookvalue per shRp
13.58
12.06
11.65
11.01
10.59
9.54
10.00
9.76
9.01
9.27
8.33
(2.62%)
(3.58%)
—
6.15
FCF per shareRp
10.29
8.86
7.66
7.67
6.84
7.08
7.25
7.05
6.84
6.29
10.55
(1.66%)
(5.64%)
—
6.43
Dividend per shRp
9.72
10.34
10.20
10.13
11.98
12.80
12.92
12.72
13.18
13.49
10.78
2.40%
3.62%
—
22.12
Div yield (avg)%
2.55
3.68
4.83
7.76
9.31
10.63
13.04
10.87
9.37
9.06
17.25
10.63
9.18
92
26.44
Payout ratio%
23.73
25.36
24.31
26.26
25.30
23.08
25.38
24.61
24.73
23.50
20.97
24.61
24.67
11
3.390
Shares (diluted)B
4.162
4.555
4.426
4.194
4.578
4.309
4.240
4.266
4.833
5.401
3.327
3.36%
2.70%
26
12.75
Buyback yield%
27.14
29.81
32.38
33.09
31.08
32.28
31.59
28.83
31.56
31.78
16.98
31.59
31.58
37
0.288
D/E ratiox
1.314
1.290
1.415
1.302
1.434
1.516
1.369
1.522
1.506
1.625
0.179
1.516
1.424
25
43.23
Enterprise valueRp B
60.71
59.80
64.53
64.06
67.69
71.33
70.48
78.97
85.65
81.56
36.97
3.80%
3.99%
32
43.75
LT debtRp B
17.34
17.30
17.93
20.84
21.25
22.09
22.64
25.69
27.62
27.42
4.769
5.23%
5.80%
35
Cost of revenue
6.10%
0.99×
Operating expenses
6.48%
1.03×
Goodwill & intangibles
16.91%
Spread over hurdle
(1.00%)