44.49
RevenueRp B
24.19
26.16
28.48
29.83
31.52
33.62
35.93
37.79
39.79
41.87
49.33
5.84%
6.18%
60
4.84
Revenue growth%
19.34
17.72
16.60
17.68
19.32
20.32
17.83
19.80
20.69
22.81
4.12
20.32
19.33
37
14.55
Gross margin%
6.73
5.69
8.52
10.69
12.18
12.98
11.85
10.94
10.02
8.25
5.14
10.94
10.36
78
8.34
Operating margin%
12.69
12.37
14.39
14.32
15.68
14.05
16.31
18.31
16.90
18.35
12.76
16.90
15.04
32
27.46
Net margin%
26.27
28.07
26.12
24.82
22.20
24.24
21.28
21.92
21.67
20.09
11.06
21.67
23.22
32
24.60
P/E ratio (avg)x
16.58
15.04
14.13
11.99
10.86
10.43
9.642
10.38
9.971
10.32
27.07
10.32
10.64
63
22.54
EV/EBITx
35.00
37.22
42.19
40.36
38.71
38.00
38.12
44.05
48.19
49.95
23.39
44.05
39.53
52
23.68
FCF yield (avg)%
15.68
18.41
21.08
23.53
21.84
21.02
20.60
22.96
21.81
24.28
22.60
21.81
21.45
42
6.01
FCF margin%
0.40
1.24
0.40
2.70
2.63
3.10
5.19
7.26
5.28
3.01
12.85
5.19
2.85
72
0.326
FCF / Net incomex
1.286
1.211
1.254
1.146
1.271
1.156
1.296
1.278
1.328
1.309
1.405
1.296
1.275
68
24.91
ROIC%
26.61
26.26
24.87
23.13
25.82
24.08
26.18
28.70
31.13
29.59
3.92
28.70
26.22
46
28.24
Return on equity%
9.09
11.49
9.65
10.26
7.89
6.91
8.57
7.29
8.42
7.85
23.54
7.85
8.50
41
14.46
Return on assets%
3.73
3.71
0.93
0.40
0.40
0.40
1.91
0.40
0.81
0.40
28.79
0.40
0.60
59
0.73
EPSRp
0.73
0.78
0.78
0.87
0.89
0.80
0.84
0.86
0.76
0.80
0.80
(1.98%)
1.44%
—
4.65
EPS growth%
30.62
27.69
25.26
27.80
28.75
29.85
30.94
29.10
30.93
31.18
25.10
30.93
29.48
31
3.34
Bookvalue per shRp
3.28
2.97
2.87
2.82
2.93
2.88
3.07
2.82
2.48
2.30
3.42
(4.72%)
(3.65%)
—
1.15
FCF per shareRp
2.60
2.95
3.05
3.39
3.57
3.66
3.48
3.33
3.46
3.37
0.89
(1.16%)
2.15%
—
3.21
Dividend per shRp
3.28
3.77
4.34
4.79
4.47
5.04
4.93
5.54
5.35
5.21
1.81
3.09%
5.84%
—
26.58
Div yield (avg)%
15.07
12.25
14.75
15.19
13.83
13.55
14.53
15.97
13.63
14.37
23.26
14.37
14.45
84
2.02
Payout ratio%
20.16
19.69
20.02
17.25
14.80
13.34
10.40
12.58
11.31
12.55
28.27
12.55
14.07
74
7.815
Shares (diluted)B
12.85
12.70
13.91
14.06
13.56
13.55
15.01
15.16
14.93
16.28
8.218
3.73%
4.13%
27
25.84
Buyback yield%
14.27
15.33
17.71
16.60
18.05
20.67
18.28
15.29
15.28
13.19
24.15
15.29
15.96
74
0.841
D/E ratiox
1.488
1.566
1.620
1.635
1.912
2.229
2.443
2.664
2.919
3.047
0.178
2.664
2.070
39
30.15
Enterprise valueRp B
32.81
34.72
33.04
37.20
38.51
42.29
41.08
43.25
43.40
44.99
26.84
3.16%
2.89%
65
56.88
LT debtRp B
24.85
22.10
22.39
21.00
21.82
23.19
24.37
26.37
28.34
29.62
10.19
6.31%
0.77%
26
Cost of revenue
5.87%
0.97×
Operating expenses
7.28%
1.11×
Spread over hurdle
(7.14%)