12.27
RevenueRp B
27.25
28.56
29.61
31.62
32.32
33.47
34.31
35.62
36.39
37.19
13.32
2.84%
3.53%
71
11.78
Revenue growth%
23.26
25.14
26.59
26.86
26.42
25.50
25.75
23.10
26.08
25.11
21.03
25.50
25.63
87
4.91
Gross margin%
9.34
9.76
10.20
8.94
8.19
11.09
12.22
11.44
11.57
11.89
3.46
11.57
10.64
59
23.76
Operating margin%
25.48
25.89
23.30
21.57
23.94
26.74
26.28
28.72
30.35
30.98
11.02
28.72
26.08
73
26.33
Net margin%
5.16
5.82
3.40
2.48
2.69
0.40
0.40
0.96
0.40
2.50
3.23
0.40
2.49
27
23.77
P/E ratio (avg)x
10.42
10.94
10.94
11.74
13.06
12.19
12.44
13.19
14.10
13.78
22.23
13.19
12.31
67
26.68
EV/EBITx
25.65
28.46
28.32
29.15
26.08
28.67
25.36
23.72
21.03
19.86
25.42
23.72
25.87
47
16.06
FCF yield (avg)%
9.52
8.14
9.11
11.63
13.16
10.91
12.86
10.27
8.23
6.72
28.48
10.27
9.90
30
6.59
FCF margin%
15.23
15.06
16.43
15.83
13.23
14.86
17.45
14.59
13.52
15.85
28.90
14.86
15.15
30
1.303
FCF / Net incomex
2.276
2.595
2.842
3.230
3.136
3.576
3.851
3.564
3.650
3.618
0.767
3.618
3.397
85
17.59
ROIC%
12.85
10.86
9.80
10.03
10.49
10.38
13.13
13.60
14.46
15.21
6.71
13.60
11.85
85
13.74
Return on equity%
3.98
6.51
5.63
7.34
7.76
4.90
6.66
7.59
6.90
5.87
4.46
6.66
6.59
86
10.64
Return on assets%
11.31
11.46
10.04
7.09
5.05
5.78
4.69
7.09
8.99
9.62
5.78
7.09
8.04
84
2.41
EPSRp
1.63
1.45
1.48
1.46
1.44
1.49
1.46
1.56
1.37
1.41
2.57
(0.48%)
(2.78%)
—
15.90
EPS growth%
12.74
11.85
13.24
13.52
13.35
11.43
8.44
6.98
4.28
6.75
16.26
6.98
11.64
77
3.03
Bookvalue per shRp
2.16
2.04
1.84
1.84
1.94
2.01
1.93
1.85
1.82
1.84
1.16
(1.14%)
(2.57%)
—
0.95
FCF per shareRp
2.76
3.09
3.05
3.36
3.37
3.27
3.84
4.41
4.98
5.16
2.50
8.90%
7.64%
—
1.47
Dividend per shRp
3.09
3.05
2.86
2.67
2.71
2.95
2.74
2.64
2.51
2.38
2.33
(2.57%)
(2.41%)
—
25.06
Div yield (avg)%
18.01
19.54
17.82
17.68
17.50
15.66
18.45
16.58
14.42
13.66
13.55
15.66
17.59
78
7.51
Payout ratio%
22.17
23.28
22.08
23.39
21.56
20.89
23.35
25.44
24.50
24.08
13.38
24.08
23.32
13
3.258
Shares (diluted)B
3.733
3.560
3.522
3.677
4.112
4.060
4.303
4.493
4.985
5.652
3.210
6.57%
5.85%
30
10.63
Buyback yield%
8.77
10.09
12.68
10.29
12.22
15.09
13.00
10.58
10.14
12.59
27.83
12.59
11.40
43
0.979
D/E ratiox
0.480
0.523
0.504
0.514
0.450
0.412
0.370
0.350
0.376
0.355
0.625
0.370
0.431
31
18.91
Enterprise valueRp B
12.23
12.05
12.47
14.70
17.04
16.99
16.41
16.07
15.53
15.84
29.06
(1.45%)
3.76%
51
15.08
LT debtRp B
14.54
15.46
18.05
20.80
21.03
24.48
28.57
30.80
33.96
32.82
24.37
9.32%
9.43%
69
Cost of revenue
3.92%
1.04×
Operating expenses
2.78%
0.93×