62.26
RevenueRp B
94.72
95.90
96.39
98.70
100.3
100.7
98.99
100.1
98.46
97.04
66.19
(0.66%)
0.11%
74
7.37
Revenue growth%
24.24
22.59
22.43
25.35
26.81
28.58
28.60
30.05
30.34
31.86
24.16
30.05
27.70
69
11.46
Gross margin%
9.53
10.07
12.23
14.98
17.95
19.16
19.75
16.90
14.33
12.03
2.81
16.90
14.66
67
17.19
Operating margin%
26.42
27.84
25.87
26.76
26.29
26.25
29.03
30.35
27.44
25.99
16.63
27.44
26.59
18
21.71
Net margin%
22.50
19.94
20.21
22.53
25.06
23.94
23.30
24.77
24.28
21.86
3.41
23.94
22.91
19
14.90
P/E ratio (avg)x
29.83
28.57
29.37
26.84
30.12
29.93
32.32
35.02
35.97
35.02
28.88
35.02
30.03
57
30.68
EV/EBITx
21.07
23.07
23.34
24.83
23.95
22.57
22.29
24.97
23.51
22.65
32.96
22.65
23.21
42
20.42
FCF yield (avg)%
3.51
2.76
4.98
6.57
6.86
7.94
7.97
5.14
6.53
8.77
12.93
7.94
6.55
30
3.97
FCF margin%
12.79
14.37
13.81
13.45
13.79
11.20
8.65
7.51
5.74
6.70
23.75
7.51
12.00
63
1.082
FCF / Net incomex
1.399
1.318
1.462
1.543
1.533
1.658
1.925
1.962
2.264
2.457
0.582
1.962
1.600
29
14.14
ROIC%
30.06
29.51
28.91
28.86
28.55
29.92
32.14
31.79
31.99
34.94
7.33
31.99
29.99
59
10.63
Return on equity%
6.17
3.28
1.27
1.33
0.40
0.40
0.40
1.86
0.40
0.40
2.61
0.40
0.84
58
17.10
Return on assets%
23.13
23.07
25.52
27.38
29.00
26.76
25.59
27.67
29.91
29.71
12.54
27.67
27.07
27
7.89
EPSRp
53.63
61.81
68.68
72.11
83.38
80.23
87.84
92.33
91.75
89.84
8.33
1.51%
6.79%
—
6.42
EPS growth%
1.32
0.40
3.13
1.67
0.85
0.40
0.40
1.09
0.43
1.59
26.80
0.43
0.97
80
44.88
Bookvalue per shRp
21.12
19.36
20.41
17.69
16.73
16.40
14.81
13.56
14.21
13.79
23.69
(3.79%)
(4.33%)
—
29.42
FCF per shareRp
18.97
17.77
18.54
16.60
17.95
17.16
16.90
16.48
15.40
14.92
12.42
(3.63%)
(3.25%)
—
44.95
Dividend per shRp
5.99
5.67
5.38
4.97
5.32
5.34
4.83
5.13
5.40
5.35
9.17
0.13%
(0.32%)
—
8.83
Div yield (avg)%
3.82
5.06
3.27
6.17
7.05
4.57
7.15
8.56
10.61
11.87
28.34
8.56
6.61
80
3.87
Payout ratio%
14.40
15.07
15.59
14.62
14.61
16.39
16.61
17.53
16.03
15.24
8.72
16.39
15.42
79
785.8
Shares (diluted)M
821.1
823.0
841.6
798.4
755.3
724.2
744.6
817.7
928.4
881.2
805.4
3.13%
1.27%
79
27.64
Buyback yield%
1.53
0.40
2.95
1.04
0.40
0.40
1.32
1.29
1.42
0.40
6.48
1.29
1.16
79
1.444
D/E ratiox
1.767
1.825
2.008
2.315
2.407
2.335
2.623
2.744
3.053
3.161
1.701
2.744
2.371
71
29.14
Enterprise valueRp B
63.55
65.72
66.94
68.73
75.90
77.15
77.12
80.83
81.11
91.74
5.408
3.86%
3.33%
82
6.454
LT debtRp B
42.79
40.69
41.91
44.11
42.76
48.41
56.28
56.05
65.69
75.61
67.93
12.08%
6.53%
35
Cost of revenue
0.11%
1.00×
Operating expenses
0.53%
1.04×
Property and equipment
16.23%
Spread over hurdle
18.46%