39.45
RevenueRp B
37.73
38.01
39.76
41.32
42.05
44.22
44.99
46.87
49.26
51.33
42.92
4.07%
3.59%
20
13.88
Revenue growth%
8.14
8.71
7.20
9.87
11.91
12.64
10.18
8.84
10.57
13.36
15.95
10.57
10.03
61
4.53
Gross margin%
29.31
27.17
25.41
28.10
28.38
29.64
27.07
25.55
26.32
27.25
21.11
27.07
27.21
58
24.19
Operating margin%
27.29
26.88
25.74
23.64
21.65
21.17
21.40
19.95
18.02
18.40
26.07
19.95
21.52
24
26.79
Net margin%
23.34
22.49
21.38
22.46
20.54
21.42
24.17
27.05
29.14
27.25
28.80
27.05
22.91
7
29.46
P/E ratio (avg)x
12.11
12.14
11.82
11.13
9.817
9.823
8.650
9.091
8.179
8.334
11.49
8.650
9.820
82
34.19
EV/EBITx
18.25
15.68
13.46
11.87
10.27
10.83
11.57
10.37
10.13
9.594
12.16
10.37
11.20
11
5.65
FCF yield (avg)%
32.51
30.96
28.30
30.53
32.18
34.41
31.67
33.22
32.38
32.22
27.80
32.38
32.20
26
11.87
FCF margin%
12.56
10.93
12.38
11.81
11.67
12.44
12.23
13.10
11.17
9.93
22.38
12.23
12.02
83
1.710
FCF / Net incomex
0.201
0.187
0.208
0.210
0.206
0.203
0.198
0.197
0.209
0.215
1.132
0.203
0.205
89
27.53
ROIC%
22.13
21.57
22.46
25.29
24.36
23.92
24.45
21.96
23.31
23.46
2.85
23.46
23.38
63
8.20
Return on equity%
21.47
22.23
20.14
17.53
19.90
22.63
20.60
21.43
20.79
18.08
23.18
20.79
20.69
18
22.85
Return on assets%
33.54
31.87
31.03
30.82
33.28
32.08
31.17
32.81
31.32
32.78
25.12
32.08
31.97
33
25.10
EPSRp
20.41
21.92
23.29
23.65
26.11
27.99
26.85
24.69
25.95
24.03
28.09
(1.65%)
1.06%
—
25.16
EPS growth%
27.86
28.16
26.17
25.11
26.93
27.34
25.29
22.35
20.00
17.83
18.62
22.35
25.73
10
16.88
Bookvalue per shRp
21.70
21.70
20.58
18.08
18.83
18.58
17.25
16.98
16.78
17.24
24.36
(1.75%)
(1.65%)
—
20.91
FCF per shareRp
5.76
6.41
6.81
6.54
5.98
5.66
5.70
5.40
5.97
6.63
14.72
2.08%
1.42%
—
5.07
Dividend per shRp
23.62
26.09
25.94
25.26
25.57
25.92
23.72
24.03
23.31
24.83
10.36
(0.58%)
1.63%
—
12.53
Div yield (avg)%
25.98
25.58
24.70
21.87
19.60
20.47
20.30
23.29
21.63
21.19
17.83
21.19
21.75
19
28.37
Payout ratio%
23.47
25.84
26.34
26.32
26.52
29.03
27.33
24.92
26.82
28.06
14.96
27.33
26.43
89
1.370
Shares (diluted)B
1.209
1.042
1.081
0.976
0.887
0.897
0.912
0.942
1.021
1.002
1.360
2.46%
(1.89%)
77
16.95
Buyback yield%
22.33
24.66
22.87
21.75
20.21
20.18
17.40
15.27
13.95
13.27
17.73
15.27
20.19
76
0.402
D/E ratiox
0.836
0.849
0.903
1.009
1.097
1.178
1.232
1.108
1.063
1.120
1.538
1.120
1.080
67
35.39
Enterprise valueRp B
45.82
46.26
48.87
43.75
46.78
48.91
50.43
51.45
46.98
45.29
8.485
(0.65%)
(0.23%)
65
5.192
LT debtRp B
7.801
8.679
8.335
8.442
8.036
7.726
7.320
8.263
7.698
7.561
31.29
(1.21%)
0.47%
67
Cost of revenue
3.66%
1.01×
Operating expenses
3.63%
1.00×
Property and equipment
17.72%
Goodwill & intangibles
17.50%
Cash and investments
16.37%
Spread over hurdle
29.10%