38.44
RevenueRp B
48.58
51.33
54.12
57.49
61.21
63.74
68.19
70.34
74.25
76.80
39.52
4.64%
5.21%
14
7.28
Revenue growth%
7.67
5.08
6.00
6.24
9.20
11.59
8.73
7.43
9.75
10.69
20.26
9.75
8.20
93
10.94
Gross margin%
7.57
5.44
4.04
2.79
3.73
5.94
8.05
7.69
9.50
11.88
3.46
8.05
6.76
24
8.22
Operating margin%
5.96
5.47
5.18
5.26
4.24
5.13
7.84
8.16
10.73
13.04
29.87
8.16
5.71
68
26.76
Net margin%
30.73
33.04
32.85
33.50
36.22
33.39
35.95
33.88
34.54
34.97
18.14
34.54
33.69
62
37.60
P/E ratio (avg)x
9.225
8.931
8.573
8.791
9.443
9.015
7.731
8.314
8.748
8.729
6.230
8.729
8.769
60
35.55
EV/EBITx
11.20
12.27
10.96
10.18
11.05
10.86
10.46
11.30
10.81
10.34
20.64
10.81
10.91
82
28.20
FCF yield (avg)%
28.80
27.71
25.71
23.50
25.48
25.49
26.23
27.77
30.32
33.15
19.74
27.77
26.97
79
13.22
FCF margin%
12.22
12.22
11.52
10.39
11.57
14.19
12.07
12.58
10.32
7.69
11.36
12.07
11.82
67
1.078
FCF / Net incomex
1.495
1.439
1.302
1.271
1.154
1.061
1.164
1.254
1.382
1.223
0.552
1.223
1.262
61
13.55
ROIC%
10.38
8.97
8.49
5.77
2.86
3.92
1.25
1.53
0.40
0.40
22.14
1.25
3.39
45
17.45
Return on equity%
8.20
6.96
6.07
8.28
6.86
7.00
5.23
3.67
4.94
1.97
4.39
4.94
6.46
75
18.18
Return on assets%
8.77
7.33
9.37
9.18
6.19
5.05
2.31
0.40
0.40
0.40
27.59
0.40
5.62
67
4.73
EPSRp
22.78
26.11
29.62
33.18
36.42
37.68
39.46
41.53
46.60
47.07
5.16
5.26%
7.44%
—
18.17
EPS growth%
5.40
7.99
8.25
5.69
3.40
1.14
1.29
3.55
2.24
0.40
19.10
1.29
3.47
50
13.54
Bookvalue per shRp
10.16
10.18
11.69
12.16
12.73
12.76
13.52
15.04
16.06
16.82
17.03
5.73%
5.11%
—
4.77
FCF per shareRp
22.97
25.21
23.60
24.16
26.90
25.57
29.70
32.05
30.58
29.85
13.04
2.10%
2.66%
—
27.60
Dividend per shRp
8.02
8.27
8.09
8.52
8.94
9.57
10.41
11.28
10.85
12.28
7.82
6.57%
4.44%
—
6.91
Div yield (avg)%
18.08
16.54
16.95
14.15
13.98
14.44
13.43
16.27
13.38
10.80
29.21
13.43
14.30
40
19.23
Payout ratio%
19.47
17.68
15.22
17.57
20.01
17.93
17.76
17.51
17.13
18.35
19.51
17.76
17.72
32
1.339
Shares (diluted)B
1.631
1.883
2.053
2.142
2.184
2.332
2.561
2.628
2.823
2.917
1.361
5.96%
6.95%
89
29.59
Buyback yield%
15.20
16.20
14.90
13.92
13.73
14.91
12.69
12.37
14.46
12.33
8.95
12.69
14.19
29
1.355
D/E ratiox
1.549
1.585
1.533
1.645
1.741
1.952
2.025
1.953
2.245
2.584
0.327
2.025
1.847
30
77.83
Enterprise valueRp B
48.53
54.11
60.07
56.75
53.30
59.14
62.83
61.45
69.30
64.61
58.47
3.93%
2.80%
76
84.30
LT debtRp B
47.00
44.23
46.05
42.24
42.55
39.07
38.55
39.68
41.73
41.83
32.26
(0.34%)
(1.80%)
58
Cost of revenue
5.14%
0.99×
Operating expenses
5.25%
1.00×
Goodwill & intangibles
16.32%
Spread over hurdle
(7.79%)