22.53
RevenueRp B
13.34
14.42
15.77
16.84
17.79
18.66
20.28
21.89
22.93
24.39
24.07
6.52%
6.71%
15
12.66
Revenue growth%
25.75
23.90
25.64
24.73
24.49
22.59
20.10
17.37
19.62
16.72
4.52
19.62
23.24
13
17.41
Gross margin%
8.86
10.15
7.61
4.66
6.15
8.81
8.46
8.00
8.55
6.46
12.23
8.46
8.23
51
6.51
Operating margin%
0.40
2.89
5.73
4.06
4.52
5.77
6.44
4.40
1.95
2.16
29.78
4.40
4.23
43
20.64
Net margin%
23.75
25.64
24.84
23.67
21.90
21.23
19.11
20.71
19.72
20.81
27.80
20.71
21.56
71
16.90
P/E ratio (avg)x
36.27
39.95
44.41
40.55
36.87
34.32
33.96
30.83
34.35
32.63
21.32
33.96
35.31
30
25.87
EV/EBITx
11.11
12.15
12.98
14.37
15.02
16.70
15.84
15.06
14.35
16.91
16.41
15.84
14.70
80
22.59
FCF yield (avg)%
31.30
33.61
34.87
33.20
34.24
36.11
38.31
37.24
39.36
38.91
28.18
38.31
35.49
10
11.05
FCF margin%
9.28
8.82
9.22
9.00
8.22
5.91
7.76
9.79
10.76
9.29
12.87
9.29
9.11
49
0.279
FCF / Net incomex
1.516
1.613
1.861
2.071
2.117
2.445
2.785
3.238
3.609
4.029
1.695
3.238
2.281
23
18.90
ROIC%
3.19
5.00
5.56
3.39
6.24
5.72
6.88
6.38
3.54
3.78
19.35
5.72
5.28
40
23.68
Return on equity%
12.33
12.95
15.86
16.97
18.86
18.46
19.76
20.39
20.82
23.32
11.47
20.39
18.66
41
12.10
Return on assets%
17.01
14.94
16.22
16.51
18.22
19.93
17.81
16.52
16.34
16.93
28.58
16.93
16.73
56
9.41
EPSRp
3.18
3.17
3.36
3.56
3.64
3.93
4.20
4.34
4.31
4.13
9.99
2.56%
2.82%
—
15.28
EPS growth%
12.90
14.80
15.25
12.35
14.82
17.10
15.13
18.09
17.53
18.35
22.07
17.53
15.19
22
3.43
Bookvalue per shRp
12.54
11.85
13.90
13.40
12.94
13.42
15.13
17.89
20.58
22.95
7.44
12.15%
6.92%
—
4.79
FCF per shareRp
8.97
10.21
10.27
9.53
10.63
10.82
11.28
12.32
12.39
11.89
8.09
2.28%
3.95%
—
3.58
Dividend per shRp
3.24
3.32
3.28
3.15
3.04
2.76
2.72
2.92
2.85
2.73
6.08
(2.13%)
(2.67%)
—
4.40
Div yield (avg)%
30.77
28.28
27.24
27.27
28.47
30.41
28.25
26.95
25.31
26.45
26.91
26.95
27.76
69
17.96
Payout ratio%
26.66
28.66
31.53
34.29
33.56
34.72
35.94
37.23
34.88
37.02
28.56
35.94
34.51
17
2.608
Shares (diluted)B
3.736
4.018
4.068
4.411
4.552
4.532
4.835
5.234
5.951
6.257
2.629
6.57%
7.00%
39
26.78
Buyback yield%
32.37
33.36
35.12
37.42
35.35
38.20
38.32
37.06
39.15
37.09
16.45
38.20
37.08
58
0.654
D/E ratiox
0.245
0.220
0.200
0.188
0.195
0.209
0.197
0.187
0.183
0.178
1.090
0.187
0.196
29
21.47
Enterprise valueRp B
1.485
1.604
1.802
1.875
1.853
2.094
2.017
2.268
2.121
2.099
11.41
2.52%
2.65%
52
12.36
LT debtRp B
17.15
18.65
16.94
16.68
17.93
17.77
18.16
19.87
20.10
19.73
15.83
1.93%
0.75%
95
Cost of revenue
7.05%
1.03×
Operating expenses
6.40%
0.97×
Spread over hurdle
31.86%