73.93
RevenueRp B
75.79
76.02
77.10
76.95
75.40
75.30
74.94
76.42
76.66
78.14
78.01
0.72%
0.13%
79
9.33
Revenue growth%
11.16
11.37
10.92
12.01
11.52
10.30
9.38
8.90
9.70
7.26
27.14
9.38
10.61
6
2.85
Gross margin%
4.02
4.57
1.84
2.61
2.39
0.40
2.71
5.05
6.82
4.86
2.05
4.86
3.36
62
9.79
Operating margin%
14.51
17.36
16.23
17.35
15.24
15.84
17.11
14.79
12.60
14.94
10.89
14.94
15.54
6
12.72
Net margin%
3.67
5.43
6.95
8.05
9.84
6.89
6.12
3.97
1.98
1.79
14.65
3.97
5.77
9
17.53
P/E ratio (avg)x
33.44
36.14
39.74
40.00
45.65
46.87
46.45
55.04
64.32
75.29
16.25
55.04
46.05
92
20.75
EV/EBITx
25.69
26.79
26.03
25.46
28.33
30.15
32.25
32.04
34.36
33.46
32.80
32.25
29.24
12
29.18
FCF yield (avg)%
10.59
9.46
10.99
10.21
12.95
11.00
10.52
10.43
12.29
10.68
11.16
10.68
10.63
81
6.42
FCF margin%
26.51
25.82
27.48
26.14
27.24
29.63
28.26
25.68
23.04
22.72
29.09
25.68
26.33
72
1.763
FCF / Net incomex
3.376
3.378
3.460
4.013
4.566
5.333
5.731
6.260
6.525
7.255
0.624
6.260
4.950
18
13.51
ROIC%
28.52
25.83
24.80
22.04
20.40
17.66
16.99
16.25
15.36
14.33
18.65
16.25
19.03
17
12.24
Return on equity%
26.84
25.23
25.95
24.58
26.80
27.32
29.98
28.91
29.16
28.96
28.59
28.96
27.08
63
2.56
Return on assets%
18.92
17.10
16.88
15.65
13.77
16.32
18.18
15.83
18.04
16.49
10.51
16.49
16.68
59
217.35
EPSRp
238.03
233.75
230.31
219.91
238.35
228.95
232.95
260.38
252.28
245.88
243.33
0.62%
0.43%
—
29.99
EPS growth%
18.18
16.75
19.21
16.49
15.61
14.96
13.70
11.40
12.95
11.37
29.13
12.95
15.28
92
50.88
Bookvalue per shRp
350.90
373.97
379.86
404.64
394.48
421.03
493.17
505.87
509.91
548.27
219.47
6.81%
5.26%
—
67.94
FCF per shareRp
120.66
127.53
118.66
111.96
110.34
109.50
104.09
93.23
100.60
101.88
120.96
(1.58%)
(2.39%)
—
112.05
Dividend per shRp
134.01
136.31
144.18
147.38
137.93
141.42
161.78
175.80
195.20
182.76
91.75
5.79%
2.65%
—
3.74
Div yield (avg)%
14.83
12.63
10.66
12.02
10.13
8.65
8.19
10.94
13.65
10.77
8.93
10.77
10.85
9
13.70
Payout ratio%
23.28
21.24
23.39
22.61
20.16
18.83
20.61
18.59
16.33
16.62
28.46
18.59
20.38
37
226.6
Shares (diluted)M
239.8
237.9
237.5
250.1
238.3
243.0
241.0
240.8
221.9
228.2
219.6
(0.86%)
0.29%
32
11.99
Buyback yield%
7.89
9.49
8.94
6.43
3.98
3.23
4.66
6.59
5.13
6.92
18.77
5.13
6.51
44
0.299
D/E ratiox
0.726
0.698
0.693
0.698
0.749
0.819
0.750
0.759
0.861
0.847
0.189
0.819
0.749
11
20.32
Enterprise valueRp B
76.21
69.64
75.27
80.13
73.20
73.04
72.41
75.82
83.69
94.07
10.08
5.15%
2.15%
76
15.10
LT debtRp B
8.764
9.913
10.01
10.17
9.658
10.95
12.63
12.17
11.85
12.04
24.79
4.51%
4.01%
73
Cost of revenue
0.18%
1.00×
Operating expenses
0.47%
1.03×
Property and equipment
22.43%
Goodwill & intangibles
14.32%
Return on capital
133.55%
Spread over hurdle
124.43%