45.77
RevenueRp B
48.74
50.37
53.65
56.57
58.18
60.59
62.61
66.06
70.48
72.66
50.20
4.54%
4.53%
94
23.74
Revenue growth%
20.07
17.99
16.16
18.84
17.06
18.56
19.90
21.19
20.77
20.71
24.33
20.71
19.37
39
5.28
Gross margin%
0.40
2.69
1.90
4.50
1.77
2.19
0.75
0.40
0.40
0.40
5.37
0.40
1.26
37
14.95
Operating margin%
22.60
23.55
24.05
26.92
25.84
26.50
26.80
24.63
23.13
23.44
5.59
24.63
24.34
22
27.13
Net margin%
12.72
12.86
15.06
17.62
16.48
14.42
15.40
12.70
12.99
12.84
24.19
12.99
13.70
26
14.87
P/E ratio (avg)x
14.83
14.19
13.92
13.69
14.78
15.68
16.28
14.58
13.88
13.97
21.29
14.58
14.39
40
29.34
EV/EBITx
13.46
13.40
11.77
10.28
10.16
10.17
10.48
9.489
8.939
9.559
23.08
9.559
10.22
74
24.31
FCF yield (avg)%
26.04
24.18
21.91
19.72
19.32
18.49
17.93
18.67
16.61
14.86
27.22
17.93
19.00
15
10.30
FCF margin%
27.87
25.57
24.09
23.54
21.10
21.93
20.81
21.91
19.41
19.47
19.55
20.81
21.92
50
1.184
FCF / Net incomex
0.737
0.785
0.874
0.824
0.770
0.720
0.712
0.686
0.760
0.795
0.813
0.720
0.765
39
4.87
ROIC%
15.40
18.23
18.11
20.13
22.79
24.37
22.42
22.20
24.80
22.59
21.76
22.59
22.31
29
29.63
Return on equity%
7.15
10.02
8.39
6.31
7.40
6.46
7.21
7.39
5.17
6.72
29.63
6.72
7.18
22
27.08
Return on assets%
23.72
26.54
26.96
26.15
24.15
25.56
22.80
22.86
23.60
24.27
6.87
23.60
24.21
67
1.32
EPSRp
4.08
3.87
3.66
4.11
4.49
5.05
5.60
6.09
5.77
6.43
1.47
7.45%
4.36%
—
7.31
EPS growth%
30.75
31.41
30.63
32.43
33.53
31.87
33.78
33.44
31.66
31.58
17.27
31.87
31.77
60
3.19
Bookvalue per shRp
5.91
5.70
6.49
6.51
7.16
8.16
9.69
9.74
11.42
12.51
1.50
11.82%
8.74%
—
4.61
FCF per shareRp
3.67
3.43
3.28
2.86
3.10
3.25
3.18
3.26
3.41
3.70
1.50
3.60%
0.68%
—
1.67
Dividend per shRp
2.47
2.43
2.56
2.43
2.56
2.57
2.57
2.62
2.45
2.32
2.83
(1.95%)
(0.89%)
—
9.93
Div yield (avg)%
32.49
34.23
33.22
31.10
33.02
31.14
31.67
32.22
32.89
31.68
15.43
31.68
32.35
90
27.09
Payout ratio%
8.21
6.62
7.17
9.89
8.63
8.54
9.69
12.03
12.79
12.55
19.35
12.03
9.16
82
6.293
Shares (diluted)B
5.456
4.875
4.891
5.207
4.659
4.989
5.274
4.860
5.154
5.315
6.362
2.67%
0.32%
81
18.56
Buyback yield%
12.17
11.83
14.52
13.49
11.28
10.07
11.93
10.31
7.75
6.72
11.81
10.07
11.56
14
0.543
D/E ratiox
1.311
1.431
1.360
1.348
1.327
1.359
1.450
1.440
1.387
1.522
0.741
1.440
1.374
10
8.908
Enterprise valueRp B
30.72
28.45
31.21
32.06
30.75
32.86
32.77
31.61
33.96
37.73
57.29
4.17%
2.10%
58
33.57
LT debtRp B
25.44
26.13
24.81
27.51
26.60
27.30
28.14
26.45
26.55
28.04
11.58
1.06%
1.07%
40
Cost of revenue
4.74%
1.02×
Operating expenses
3.68%
0.92×
Goodwill & intangibles
17.86%
Spread over hurdle
27.15%