8.204
RevenueRp B
22.85
23.67
24.05
24.62
25.53
25.48
25.47
25.70
26.49
27.42
8.453
1.44%
2.19%
62
29.70
Revenue growth%
0.40
2.03
3.28
1.99
2.95
2.56
0.40
0.40
0.40
2.52
21.56
0.40
2.01
19
24.56
Gross margin%
8.15
8.13
9.95
8.13
6.54
7.71
6.09
7.93
7.23
9.21
11.02
7.71
8.03
41
26.59
Operating margin%
15.85
14.84
13.52
13.19
11.92
9.65
8.00
6.30
5.30
4.97
29.66
6.30
10.79
58
22.23
Net margin%
12.85
11.29
8.69
9.47
11.39
11.90
14.18
14.22
17.17
18.51
6.95
14.22
12.37
42
19.24
P/E ratio (avg)x
33.45
34.69
34.02
34.54
31.80
29.25
30.12
27.22
24.12
21.43
8.099
27.22
30.96
55
14.60
EV/EBITx
8.730
8.794
8.427
9.367
9.351
10.82
11.13
11.74
11.94
11.97
11.23
11.74
10.10
93
17.99
FCF yield (avg)%
8.48
9.06
11.80
13.99
13.01
10.04
7.55
7.17
6.34
4.18
28.97
7.17
8.77
61
20.41
FCF margin%
9.86
9.05
10.50
11.44
9.52
7.11
7.61
10.02
11.94
11.99
20.58
10.02
9.94
33
0.831
FCF / Net incomex
1.046
0.950
0.950
0.881
0.933
0.922
0.951
1.011
1.070
0.928
1.480
0.951
0.950
65
5.06
ROIC%
0.40
1.24
0.40
0.40
1.57
2.35
3.57
0.85
3.66
3.00
19.65
3.00
1.41
43
10.16
Return on equity%
25.08
23.31
24.15
25.15
26.97
29.57
29.73
32.56
33.54
32.40
24.60
32.40
28.27
91
4.12
Return on assets%
7.48
6.32
6.69
4.77
4.58
4.70
4.66
3.66
4.67
7.18
4.93
4.67
4.74
35
20.36
EPSRp
3.48
3.04
3.23
3.51
3.32
2.98
3.24
3.16
3.46
3.38
22.75
0.35%
(1.10%)
—
28.46
EPS growth%
23.15
21.41
21.08
21.26
20.96
21.79
19.16
17.31
18.06
17.26
28.13
18.06
21.02
24
19.68
Bookvalue per shRp
21.82
24.12
23.05
26.48
28.75
32.55
30.02
33.18
32.73
31.87
6.06
2.08%
5.00%
—
13.11
FCF per shareRp
9.08
8.85
10.10
10.81
11.34
12.25
14.32
14.32
14.36
15.67
19.76
6.67%
5.86%
—
7.19
Dividend per shRp
9.52
9.68
10.56
12.23
13.90
14.31
15.74
14.67
17.05
18.85
20.64
6.28%
8.44%
—
24.99
Div yield (avg)%
19.35
16.45
17.52
15.66
14.63
12.55
13.58
15.20
17.48
14.83
27.31
14.83
15.43
47
28.59
Payout ratio%
18.75
21.60
24.09
23.20
24.74
24.06
22.81
22.22
20.98
18.95
9.19
22.22
22.51
88
0.670
Shares (diluted)B
0.831
0.915
1.044
1.056
1.240
1.365
1.397
1.531
1.638
1.731
0.651
6.90%
8.17%
63
4.93
Buyback yield%
1.79
0.40
3.30
0.43
1.06
3.02
0.92
3.31
3.20
0.40
10.27
3.02
1.42
88
0.469
D/E ratiox
0.350
0.348
0.376
0.366
0.367
0.389
0.406
0.431
0.446
0.431
0.953
0.431
0.382
42
11.07
Enterprise valueRp B
25.88
25.69
27.85
28.03
26.22
27.16
25.92
24.59
27.48
28.22
21.06
1.48%
0.92%
36
20.18
LT debtRp B
5.546
6.066
7.344
7.594
7.666
8.708
10.27
10.49
11.46
13.48
20.35
11.95%
11.32%
36
Cost of revenue
2.19%
1.00×
Operating expenses
2.86%
1.07×
Goodwill & intangibles
15.89%
Spread over hurdle
(3.11%)