19.15
RevenueRp B
35.35
37.29
39.31
41.19
42.32
44.33
46.11
49.44
51.02
53.14
20.50
4.66%
4.45%
31
24.38
Revenue growth%
20.76
20.89
22.12
23.56
24.69
23.27
24.65
25.62
24.77
25.83
20.89
24.77
24.10
83
21.93
Gross margin%
3.36
1.56
3.37
1.94
4.75
7.73
6.60
6.98
6.43
8.24
22.88
6.98
5.59
61
28.82
Operating margin%
14.73
12.08
12.59
13.52
12.67
12.31
12.41
10.98
12.91
12.58
18.20
12.41
12.59
54
7.74
Net margin%
7.19
5.60
8.05
9.23
11.91
14.21
14.36
12.46
12.06
11.03
28.81
12.46
11.47
79
21.36
P/E ratio (avg)x
22.07
22.33
21.90
23.59
24.83
24.97
27.10
23.66
22.89
20.57
29.37
23.66
23.24
57
12.95
EV/EBITx
29.33
25.85
26.85
28.03
27.88
24.28
25.20
25.26
21.53
18.92
20.89
24.28
25.55
91
22.54
FCF yield (avg)%
29.48
27.94
26.64
28.63
29.19
26.20
26.07
28.40
31.01
29.18
21.24
28.40
28.51
44
14.27
FCF margin%
18.72
19.04
21.40
19.71
21.36
20.79
18.18
17.75
16.61
14.95
4.85
17.75
18.88
23
0.930
FCF / Net incomex
1.659
1.649
1.527
1.530
1.495
1.483
1.623
1.660
1.538
1.589
1.663
1.589
1.564
77
2.69
ROIC%
22.02
19.80
16.98
14.76
14.86
15.41
16.34
14.08
16.23
18.87
23.87
16.23
16.29
69
26.82
Return on equity%
29.04
26.42
27.51
27.21
27.76
30.28
31.61
33.21
35.53
35.10
18.62
33.21
29.66
34
23.75
Return on assets%
2.57
0.40
3.34
0.44
0.40
2.68
0.99
2.89
2.04
3.13
4.74
2.68
2.30
88
13.61
EPSRp
57.06
66.31
70.87
82.78
82.23
79.72
84.90
83.68
92.73
109.05
14.05
5.81%
8.40%
—
29.30
EPS growth%
12.02
10.23
11.17
11.03
12.71
11.01
13.80
15.64
18.63
17.87
3.09
15.64
12.37
28
22.47
Bookvalue per shRp
25.26
24.49
27.65
27.96
30.90
33.06
35.25
41.17
40.45
42.82
36.87
6.75%
6.94%
—
23.96
FCF per shareRp
12.04
13.99
15.65
16.83
19.61
20.41
22.40
24.50
27.30
26.80
10.83
6.45%
9.74%
—
28.94
Dividend per shRp
52.60
55.44
65.28
75.65
85.70
82.95
95.97
100.27
108.86
120.73
35.80
7.09%
9.08%
—
22.33
Div yield (avg)%
25.08
23.25
21.32
19.36
17.32
16.52
15.98
16.15
13.88
12.96
27.34
15.98
16.92
61
16.32
Payout ratio%
9.93
12.66
11.91
10.27
9.90
10.76
11.40
11.93
9.68
11.47
5.73
11.40
11.08
61
0.832
Shares (diluted)B
1.595
1.573
1.653
1.677
1.843
2.023
2.356
2.788
2.841
2.949
0.849
9.85%
8.05%
81
11.38
Buyback yield%
24.11
23.91
25.72
26.97
24.37
22.60
22.27
21.60
19.24
17.99
21.74
21.60
23.26
56
1.327
D/E ratiox
1.029
1.044
1.105
1.228
1.280
1.446
1.309
1.398
1.335
1.408
1.048
1.398
1.294
38
42.99
Enterprise valueRp B
3.677
3.856
3.841
3.836
4.208
4.068
4.320
4.664
4.165
3.864
39.17
(1.69%)
(0.31%)
16
47.19
LT debtRp B
9.776
11.26
12.58
13.40
15.47
15.69
17.81
18.77
21.59
23.91
49.19
9.10%
8.46%
21
Cost of revenue
4.20%
0.98×
Operating expenses
4.43%
1.00×
Property and equipment
17.68%
Goodwill & intangibles
16.57%
Spread over hurdle
(2.42%)