26.28
RevenueRp B
39.92
40.43
40.70
41.10
42.34
42.90
43.56
44.64
45.57
47.61
27.64
2.38%
1.90%
78
14.77
Revenue growth%
8.34
9.72
7.86
8.17
5.34
8.21
7.25
6.40
7.53
9.90
15.01
7.53
8.02
35
27.39
Gross margin%
7.08
7.48
9.90
11.49
8.84
11.35
13.17
13.60
15.44
16.60
20.15
13.60
11.42
84
27.75
Operating margin%
19.22
19.99
22.39
21.48
19.74
20.86
21.39
22.35
23.08
21.25
25.08
21.39
21.32
49
14.56
Net margin%
32.09
33.84
35.15
35.51
32.80
30.83
27.92
29.18
26.35
26.60
26.01
27.92
31.46
23
30.46
P/E ratio (avg)x
46.54
48.81
48.92
53.94
60.04
65.67
75.05
83.03
84.04
80.37
36.11
80.37
62.85
34
21.25
EV/EBITx
21.84
24.01
24.37
24.49
29.56
29.11
31.90
33.50
37.42
39.46
17.80
33.50
29.34
50
27.39
FCF yield (avg)%
15.71
15.53
18.50
18.64
20.33
20.39
19.01
20.14
21.63
24.08
5.24
20.39
19.58
69
26.05
FCF margin%
13.62
10.67
13.25
14.67
16.70
17.52
16.61
15.85
15.28
16.64
18.93
16.61
15.56
11
1.298
FCF / Net incomex
2.099
2.412
2.493
2.442
2.540
2.889
3.331
3.800
3.661
4.245
1.289
3.661
2.715
41
4.88
ROIC%
28.39
27.27
27.22
27.37
26.02
27.72
27.44
25.51
26.24
26.40
21.43
26.40
27.25
14
8.65
Return on equity%
10.63
11.88
12.20
9.89
12.39
14.89
12.91
14.06
15.49
16.57
14.37
14.89
12.65
71
5.49
Return on assets%
0.40
0.40
0.40
2.26
1.19
3.47
5.15
3.24
5.14
8.04
28.19
5.14
2.75
82
5.32
EPSRp
6.41
6.54
6.14
6.10
5.41
5.53
5.41
5.09
4.54
4.87
5.50
(2.09%)
(3.91%)
—
24.87
EPS growth%
3.87
1.46
4.34
5.52
3.49
4.58
2.78
4.44
2.25
0.40
25.92
2.78
3.68
74
12.64
Bookvalue per shRp
22.73
23.67
22.45
22.10
20.40
21.21
23.48
25.11
24.67
24.41
21.35
3.66%
1.88%
—
7.84
FCF per shareRp
22.07
23.37
27.34
32.12
33.12
38.34
45.84
45.71
53.39
57.28
20.12
11.58%
11.79%
—
21.81
Dividend per shRp
34.80
35.05
40.37
44.81
46.93
55.66
61.60
68.47
73.64
81.45
14.80
11.66%
9.61%
—
29.04
Div yield (avg)%
21.66
24.19
23.86
26.16
28.07
26.54
25.53
23.08
24.91
27.46
21.47
25.53
25.22
72
11.91
Payout ratio%
6.21
7.11
8.63
9.44
6.99
6.92
4.95
7.14
4.80
2.34
27.25
4.95
6.95
65
1.263
Shares (diluted)B
0.983
1.012
0.959
1.009
0.985
1.102
1.078
1.133
1.176
1.275
1.306
5.28%
2.57%
69
21.29
Buyback yield%
23.25
24.51
22.08
24.14
22.55
24.58
24.15
21.49
23.17
24.34
2.40
24.15
23.69
89
0.619
D/E ratiox
1.583
1.705
1.653
1.509
1.306
1.294
1.326
1.224
1.300
1.386
0.486
1.300
1.356
30
12.15
Enterprise valueRp B
56.86
52.90
45.13
48.48
46.46
49.06
52.44
49.65
51.50
46.50
12.98
0.02%
(1.30%)
8
41.60
LT debtRp B
22.60
24.70
21.96
20.48
21.77
21.80
19.40
17.93
19.37
17.42
50.40
(4.37%)
(2.24%)
13
Cost of revenue
1.74%
0.98×
Operating expenses
1.99%
1.01×
Cash and investments
18.84%
Spread over hurdle
(0.11%)