18.68
RevenueRp B
27.87
30.26
31.70
33.70
35.75
38.67
41.52
43.31
46.39
50.47
20.08
7.14%
6.88%
61
20.99
Revenue growth%
23.64
24.63
23.36
25.82
23.34
23.61
24.00
23.37
20.40
20.34
19.64
23.37
23.49
15
23.76
Gross margin%
10.49
13.16
12.09
10.20
9.17
7.33
9.83
11.71
10.99
9.67
12.97
9.83
10.35
83
19.02
Operating margin%
21.52
23.16
23.17
20.54
19.52
19.74
17.79
17.75
17.58
16.72
6.94
17.75
19.63
44
17.92
Net margin%
13.64
14.88
13.62
13.06
10.28
13.09
15.96
18.74
16.57
14.66
22.88
15.96
14.15
30
14.14
P/E ratio (avg)x
26.31
25.23
27.92
29.52
27.03
30.17
30.98
29.31
32.07
33.40
10.04
30.98
29.41
39
30.26
EV/EBITx
36.35
39.83
37.97
40.06
36.93
39.92
42.66
42.37
40.01
40.19
30.05
40.19
39.96
11
7.15
FCF yield (avg)%
15.45
13.92
12.76
15.16
16.94
16.92
17.13
20.02
17.13
17.16
6.19
17.13
16.93
23
27.38
FCF margin%
1.82
2.47
3.19
1.78
1.77
0.40
1.07
0.95
0.40
1.46
9.48
0.95
1.61
13
1.703
FCF / Net incomex
1.014
1.128
1.221
1.273
1.438
1.643
1.701
1.687
1.887
1.978
1.361
1.701
1.540
21
4.43
ROIC%
15.65
17.28
17.14
16.29
16.71
14.31
13.39
11.34
10.46
8.65
24.40
11.34
14.98
94
10.80
Return on equity%
18.79
16.33
16.16
13.96
11.28
9.29
11.07
10.20
12.25
15.16
26.70
11.07
13.11
23
8.03
Return on assets%
14.50
17.13
16.48
15.35
15.09
17.93
17.76
20.06
20.39
22.15
18.86
20.06
17.45
30
2.35
EPSRp
3.09
3.37
3.78
3.78
4.10
4.26
3.81
3.93
4.15
4.47
2.55
1.74%
2.87%
—
22.31
EPS growth%
27.32
25.25
25.77
23.61
21.45
22.27
24.39
23.37
22.09
21.56
18.63
22.27
23.49
52
2.47
Bookvalue per shRp
2.02
1.96
2.09
1.81
1.80
1.80
1.88
1.85
1.74
1.52
1.82
(3.41%)
(3.00%)
—
1.76
FCF per shareRp
3.36
3.61
3.77
3.78
3.73
3.97
3.87
3.42
3.45
3.05
2.39
(3.95%)
0.01%
—
2.94
Dividend per shRp
2.47
2.53
2.72
3.16
3.56
3.53
3.87
3.91
4.44
4.74
1.14
5.85%
6.25%
—
29.02
Div yield (avg)%
4.75
5.56
6.66
4.25
5.21
7.92
8.90
9.60
7.69
9.41
2.92
8.90
7.18
45
16.86
Payout ratio%
8.65
9.92
9.19
6.56
7.21
4.73
4.51
6.03
6.11
4.48
6.76
4.73
6.33
73
5.855
Shares (diluted)B
7.469
7.337
8.054
8.698
8.679
9.870
10.55
10.26
9.924
10.58
5.589
4.04%
2.87%
71
7.09
Buyback yield%
17.32
15.99
18.62
20.44
19.67
21.59
23.06
22.07
19.93
20.67
18.61
21.59
20.18
32
0.542
D/E ratiox
0.386
0.334
0.335
0.311
0.272
0.243
0.214
0.213
0.186
0.193
0.321
0.213
0.257
14
12.18
Enterprise valueRp B
23.62
21.63
23.33
23.81
22.76
22.27
21.93
23.40
20.91
20.80
28.21
(1.78%)
(1.31%)
40
2.584
LT debtRp B
12.76
12.97
12.98
13.90
13.30
13.48
15.72
18.15
19.39
20.51
17.36
9.04%
5.46%
53
Cost of revenue
6.88%
1.00×
Operating expenses
6.77%
0.99×
Goodwill & intangibles
16.42%
Cash and investments
15.70%
Spread over hurdle
(1.55%)