24.33
RevenueRp B
16.95
17.91
19.30
20.85
22.17
23.32
25.24
26.61
27.68
29.61
24.91
5.96%
6.22%
42
18.31
Revenue growth%
7.90
8.97
8.60
10.42
10.00
11.76
13.94
11.51
13.61
15.23
12.20
13.61
10.96
30
21.47
Gross margin%
13.26
15.10
15.28
14.01
13.99
14.79
17.61
15.41
13.20
11.56
14.46
14.79
14.40
90
23.53
Operating margin%
29.22
31.19
30.24
32.20
33.78
33.75
32.56
33.73
35.83
35.14
15.87
33.75
33.15
21
15.74
Net margin%
30.08
29.65
30.58
31.26
29.76
27.88
25.10
27.85
27.64
29.81
9.91
27.85
29.70
63
17.51
P/E ratio (avg)x
44.83
43.87
48.62
48.10
50.45
48.09
45.45
51.09
55.63
57.09
37.37
51.09
48.36
88
36.98
EV/EBITx
14.92
16.21
17.47
18.95
21.17
21.66
24.99
27.26
27.96
30.95
17.89
27.26
21.41
6
21.58
FCF yield (avg)%
18.44
17.35
18.01
16.14
18.48
16.86
17.03
16.86
14.56
12.87
4.64
16.86
16.95
44
24.44
FCF margin%
6.24
9.00
7.69
10.01
7.18
5.67
6.89
7.10
7.89
10.81
25.79
7.10
7.43
17
0.526
FCF / Net incomex
1.340
1.272
1.367
1.563
1.722
1.767
1.928
1.857
2.189
2.091
1.571
1.928
1.745
69
20.58
ROIC%
4.84
3.47
4.63
4.92
3.89
4.89
4.58
2.26
3.88
1.76
26.58
3.88
4.23
59
16.57
Return on equity%
26.76
23.87
26.28
27.41
27.24
28.67
25.67
25.24
27.98
26.58
13.87
26.58
26.67
89
3.73
Return on assets%
21.14
18.51
18.75
19.85
19.57
16.65
18.19
18.83
21.06
21.02
26.28
18.83
19.20
80
8.41
EPSRp
6.19
6.03
5.79
5.75
5.45
5.04
5.24
5.43
5.38
5.78
9.31
1.18%
(0.53%)
—
8.52
EPS growth%
15.54
13.30
14.61
14.79
12.03
12.56
13.06
13.58
15.08
16.13
20.95
13.58
14.10
65
8.47
Bookvalue per shRp
3.08
3.72
4.47
5.26
6.08
6.27
7.16
7.36
8.71
9.79
10.32
9.99%
13.12%
—
3.33
FCF per shareRp
10.45
9.73
10.81
9.94
9.77
10.58
9.32
9.55
8.61
8.40
5.41
(2.98%)
(1.91%)
—
3.62
Dividend per shRp
14.45
13.97
15.85
16.49
18.12
17.49
18.34
21.19
24.19
23.59
8.11
5.42%
4.85%
—
27.46
Div yield (avg)%
25.73
26.66
29.09
30.58
30.10
31.06
28.33
30.74
32.16
31.80
21.23
31.06
30.34
83
13.53
Payout ratio%
24.61
24.44
25.67
26.47
26.27
26.15
27.91
30.81
32.38
30.71
15.68
30.71
26.37
79
1.219
Shares (diluted)B
1.634
1.584
1.561
1.793
1.866
2.123
2.273
2.285
2.324
2.685
1.218
7.55%
5.17%
6
14.53
Buyback yield%
27.70
27.20
28.04
25.51
26.93
27.32
29.76
32.48
30.89
29.25
18.20
29.76
27.87
80
0.506
D/E ratiox
0.742
0.661
0.684
0.615
0.609
0.654
0.670
0.713
0.754
0.761
0.996
0.713
0.677
94
17.48
Enterprise valueRp B
23.76
25.93
26.56
26.39
28.11
26.86
31.22
31.56
33.40
32.33
13.49
2.84%
4.84%
93
25.93
LT debtRp B
9.973
9.651
9.009
9.386
10.41
9.118
8.715
8.227
7.698
6.960
3.444
(7.73%)
(3.45%)
81
Cost of revenue
5.74%
0.96×
Operating expenses
7.61%
1.14×
Property and equipment
18.86%
Spread over hurdle
31.99%