6.080
RevenueRp B
8.895
9.152
9.665
10.34
10.77
11.33
11.83
12.69
13.25
13.84
6.416
5.14%
5.17%
59
28.30
Revenue growth%
21.76
20.22
20.71
17.78
19.51
21.87
22.69
23.83
23.31
20.95
22.88
22.69
21.36
8
9.68
Gross margin%
0.40
0.40
2.00
2.08
0.40
1.47
1.76
3.55
5.99
6.20
22.00
3.55
1.88
85
26.31
Operating margin%
24.85
25.52
26.79
27.02
25.38
23.30
23.97
25.68
26.85
27.18
14.30
25.68
25.60
89
16.11
Net margin%
32.06
32.02
29.72
30.46
29.06
28.66
28.09
28.23
27.67
25.68
23.25
28.09
28.86
87
16.96
P/E ratio (avg)x
22.53
21.80
25.39
26.65
30.00
33.68
34.12
37.69
44.61
48.33
37.50
37.69
31.84
46
9.805
EV/EBITx
37.12
36.63
41.70
47.68
52.41
57.98
70.14
84.40
88.18
97.35
13.80
84.40
55.20
15
19.52
FCF yield (avg)%
31.40
30.53
30.28
32.71
35.28
36.22
39.02
38.34
36.61
35.79
8.80
36.61
35.53
44
25.38
FCF margin%
21.97
22.42
20.34
21.10
23.79
24.91
24.94
24.08
23.23
24.64
17.69
24.64
23.51
70
0.951
FCF / Net incomex
0.347
0.390
0.369
0.363
0.343
0.354
0.344
0.343
0.360
0.393
0.980
0.354
0.357
94
29.63
ROIC%
1.82
0.40
2.03
2.95
0.71
0.40
0.40
0.40
1.95
1.40
25.36
0.40
1.05
56
8.93
Return on equity%
13.59
14.89
13.99
15.47
14.85
16.44
15.87
15.82
15.98
16.41
15.37
15.98
15.64
40
11.58
Return on assets%
0.40
0.90
2.22
2.36
4.10
2.91
5.74
7.77
9.67
12.04
24.88
7.77
3.50
43
9.74
EPSRp
11.40
11.53
12.73
12.50
12.84
14.68
16.99
16.31
18.74
18.39
10.71
7.45%
4.76%
—
13.18
EPS growth%
3.84
2.74
1.56
2.65
3.82
1.21
2.42
2.25
0.40
0.40
8.54
1.21
2.34
19
8.31
Bookvalue per shRp
4.15
4.75
5.55
5.93
6.27
5.98
7.03
6.67
7.16
7.20
3.74
2.81%
7.28%
—
2.32
FCF per shareRp
3.96
3.90
3.69
4.16
4.09
4.20
4.08
4.78
5.01
5.16
6.60
4.79%
2.74%
—
6.01
Dividend per shRp
17.91
17.51
17.34
17.68
19.00
20.41
19.97
20.76
21.60
24.84
2.06
5.51%
4.18%
—
29.27
Div yield (avg)%
3.95
2.42
4.19
6.85
8.22
6.69
3.84
5.27
5.44
5.22
12.08
5.27
5.24
33
10.14
Payout ratio%
7.16
6.70
4.57
1.71
1.51
0.40
0.40
1.07
1.98
4.46
7.39
1.07
1.84
22
1.480
Shares (diluted)B
1.862
2.105
2.507
2.435
2.615
2.847
3.246
3.395
3.687
3.675
1.430
7.04%
8.22%
49
18.14
Buyback yield%
2.16
0.66
1.19
0.40
2.62
3.22
4.53
2.48
1.39
3.61
25.96
3.22
2.32
12
0.803
D/E ratiox
0.586
0.540
0.539
0.591
0.604
0.597
0.603
0.655
0.682
0.654
1.598
0.654
0.600
46
14.45
Enterprise valueRp B
1.861
1.597
1.734
1.702
1.686
1.793
1.571
1.689
1.541
1.426
2.950
(3.28%)
(3.87%)
23
13.21
LT debtRp B
8.788
7.785
7.630
7.964
7.630
6.691
6.809
6.606
6.414
5.631
3.458
(5.89%)
(5.67%)
65
Cost of revenue
5.16%
1.00×
Operating expenses
4.89%
0.97×
Goodwill & intangibles
16.25%
Spread over hurdle
19.52%