6.672
RevenueRp B
21.88
23.53
24.92
26.38
28.24
29.86
31.60
33.72
35.79
38.25
7.104
6.26%
6.16%
67
6.10
Revenue growth%
17.06
17.70
17.71
16.95
16.27
18.50
20.47
22.42
22.84
21.12
15.98
21.12
18.10
62
3.62
Gross margin%
14.18
12.70
12.41
11.48
9.99
12.15
10.18
9.58
6.62
3.63
24.94
9.58
10.83
7
30.00
Operating margin%
6.77
4.15
5.73
3.16
1.83
0.40
0.40
0.40
2.94
3.54
16.02
0.40
3.05
70
4.87
Net margin%
30.62
28.26
26.82
29.63
31.90
34.20
34.70
37.32
37.17
36.73
16.59
36.73
33.05
48
11.80
P/E ratio (avg)x
18.70
17.51
17.25
17.52
16.98
18.60
18.55
19.71
19.04
18.50
33.01
18.60
18.53
93
15.28
EV/EBITx
22.55
21.47
22.75
25.90
29.60
31.25
35.44
33.70
32.27
36.67
25.74
33.70
30.42
11
22.47
FCF yield (avg)%
6.88
5.55
4.19
2.11
0.40
0.40
3.23
0.92
3.00
2.99
21.19
2.99
3.00
23
17.90
FCF margin%
25.24
25.24
28.22
30.81
32.35
34.30
33.79
31.13
32.57
35.24
28.20
33.79
31.74
39
1.007
FCF / Net incomex
0.356
0.370
0.379
0.376
0.325
0.349
0.350
0.379
0.357
0.308
1.644
0.350
0.356
39
6.22
ROIC%
17.33
17.49
18.63
21.29
19.82
22.75
22.17
22.67
22.01
21.82
15.62
22.17
21.56
94
29.87
Return on equity%
21.78
24.75
26.27
25.22
23.71
22.76
21.66
19.92
19.52
18.28
24.56
19.92
22.27
34
16.04
Return on assets%
20.23
21.93
23.79
24.98
24.74
24.23
25.01
25.12
26.95
29.14
19.52
25.12
24.86
43
8.31
EPSRp
2.42
2.59
2.46
2.47
2.40
2.70
2.53
2.61
2.99
2.84
8.60
3.44%
1.93%
—
22.91
EPS growth%
15.00
14.98
13.23
10.40
7.85
9.07
8.35
10.10
8.32
9.32
23.35
9.07
9.71
68
1.78
Bookvalue per shRp
12.30
12.76
13.67
15.46
17.70
18.97
22.62
26.62
30.50
29.33
3.54
10.63%
9.89%
—
8.16
FCF per shareRp
3.02
2.93
2.69
2.45
2.68
2.95
3.35
3.27
3.55
3.62
8.33
6.16%
2.75%
—
1.37
Dividend per shRp
6.62
5.95
6.60
6.75
6.12
5.58
5.97
6.46
6.20
5.99
7.95
(0.42%)
(1.23%)
—
26.80
Div yield (avg)%
0.40
0.40
3.18
6.14
7.98
8.50
10.78
10.60
11.92
10.41
24.90
10.60
8.24
80
14.77
Payout ratio%
19.83
21.95
20.47
19.52
17.13
17.20
19.10
17.71
20.25
18.23
20.89
18.23
19.31
94
1.454
Shares (diluted)B
2.330
2.655
3.085
3.551
4.215
4.153
4.205
4.864
5.476
5.564
1.478
5.71%
9.36%
87
13.67
Buyback yield%
32.41
30.57
30.72
30.70
32.05
29.58
28.98
31.25
33.32
31.36
25.87
31.25
30.98
31
0.644
D/E ratiox
1.562
1.473
1.491
1.659
1.795
1.977
1.991
1.905
2.055
2.156
0.736
1.991
1.850
34
12.93
Enterprise valueRp B
8.139
8.179
9.019
8.974
10.27
11.22
10.75
11.10
10.69
12.08
21.40
3.30%
3.90%
46
29.59
LT debtRp B
34.02
36.18
41.48
45.03
46.48
53.09
55.24
54.23
62.42
65.64
26.55
7.15%
7.44%
60
Cost of revenue
6.06%
0.99×
Operating expenses
6.70%
1.05×
Goodwill & intangibles
19.97%
Cash and investments
16.47%
Property and equipment
16.17%
Return on capital
115.44%
Spread over hurdle
104.04%