32.74
RevenueRp B
61.97
63.00
63.55
63.39
64.11
63.58
63.70
65.17
64.65
64.14
35.96
0.01%
0.23%
59
7.58
Revenue growth%
16.41
16.83
19.72
18.40
21.38
21.80
20.07
19.43
20.16
19.83
4.93
20.07
19.77
7
6.50
Gross margin%
19.90
20.05
21.90
24.41
21.82
18.91
18.54
17.71
18.27
18.75
6.01
18.54
19.40
94
3.49
Operating margin%
33.60
34.89
36.57
35.53
34.85
32.54
30.58
29.31
27.84
29.07
21.35
29.31
33.07
68
6.76
Net margin%
6.41
6.31
8.71
7.74
10.33
12.17
14.34
11.93
11.52
11.79
20.16
11.93
10.93
58
22.15
P/E ratio (avg)x
41.93
44.55
43.37
42.17
42.07
48.92
50.01
58.38
61.69
68.70
33.27
58.38
46.74
90
35.76
EV/EBITx
8.820
9.418
9.664
9.636
10.11
11.04
11.44
12.07
14.01
14.41
31.07
12.07
10.57
36
17.16
FCF yield (avg)%
13.26
15.78
16.66
18.14
19.27
18.40
20.97
21.30
19.32
21.94
16.62
20.97
18.83
68
17.06
FCF margin%
12.51
12.98
15.90
14.96
15.58
15.45
15.02
12.51
15.48
18.22
20.63
15.45
15.24
10
1.518
FCF / Net incomex
2.106
2.309
2.422
2.327
2.585
2.903
2.674
3.024
3.216
3.619
0.346
3.024
2.630
64
4.11
ROIC%
7.35
6.76
9.02
8.17
6.01
7.27
8.30
8.93
10.96
13.85
17.35
8.93
8.23
46
21.07
Return on equity%
26.79
25.59
22.60
24.77
24.36
26.15
23.29
21.42
24.22
21.67
24.45
23.29
24.29
17
24.47
Return on assets%
21.79
22.67
25.53
27.27
26.90
25.46
23.70
22.46
20.27
19.70
9.77
22.46
23.19
75
16.22
EPSRp
11.87
12.78
13.35
12.48
12.22
12.86
11.90
11.95
11.60
11.69
17.52
(0.89%)
(0.58%)
—
3.73
EPS growth%
8.15
7.65
6.86
4.43
3.28
2.83
3.73
4.16
5.77
4.99
3.57
4.16
4.71
25
13.43
Bookvalue per shRp
15.94
16.42
15.59
16.23
15.23
16.10
17.20
17.79
18.91
18.53
17.75
4.00%
0.84%
—
13.88
FCF per shareRp
8.70
8.87
8.30
8.03
8.44
9.34
9.77
10.91
9.86
9.44
6.11
2.27%
0.48%
—
4.53
Dividend per shRp
10.03
10.59
11.72
12.88
14.61
14.32
14.97
15.40
17.01
16.43
17.87
2.37%
5.52%
—
4.63
Div yield (avg)%
16.81
17.05
19.92
18.87
21.62
24.33
26.56
26.27
25.17
22.93
18.80
25.17
22.27
60
3.98
Payout ratio%
3.28
3.85
3.26
0.82
2.31
4.90
3.73
1.85
2.79
4.75
23.09
3.73
3.27
55
2.173
Shares (diluted)B
1.338
1.332
1.453
1.285
1.331
1.443
1.325
1.379
1.437
1.387
2.177
0.82%
(0.27%)
77
6.31
Buyback yield%
8.46
5.87
6.20
8.09
8.24
7.50
7.51
7.97
6.08
6.54
14.55
7.50
7.50
51
1.624
D/E ratiox
1.465
1.502
1.377
1.290
1.278
1.147
1.138
1.032
0.935
0.958
0.801
1.032
1.213
46
34.07
Enterprise valueRp B
30.03
30.73
30.56
29.74
34.33
34.57
40.58
47.94
48.59
51.61
35.58
8.49%
5.28%
82
12.45
LT debtRp B
52.42
48.24
49.34
48.28
43.89
40.00
41.25
40.90
43.77
45.61
40.57
0.77%
(2.06%)
20
Cost of revenue
0.41%
1.02×
Operating expenses
(0.50%)
0.93×
Spread over hurdle
(0.17%)