15.23
RevenueRp B
12.47
13.78
15.05
16.02
17.65
19.05
21.08
22.88
25.19
27.06
16.03
8.92%
8.79%
62
27.96
Revenue growth%
33.13
35.08
37.53
37.51
35.10
38.10
40.12
38.20
37.41
34.56
22.06
38.10
37.46
72
15.44
Gross margin%
29.28
30.43
30.91
30.25
30.64
29.90
32.29
35.11
36.51
34.12
12.40
34.12
30.78
58
4.62
Operating margin%
6.18
5.16
2.67
3.64
4.92
5.67
4.38
1.54
1.96
0.40
21.39
1.96
4.01
54
22.92
Net margin%
9.53
7.74
9.43
6.66
3.69
1.72
2.53
0.40
0.40
0.40
2.04
0.40
3.11
57
22.08
P/E ratio (avg)x
45.37
49.45
49.32
49.91
47.40
46.82
49.03
54.86
59.27
55.30
17.80
54.86
49.38
90
9.640
EV/EBITx
16.79
19.61
20.67
21.23
24.70
25.16
29.21
32.91
38.83
44.06
31.11
32.91
24.93
40
27.36
FCF yield (avg)%
13.53
15.57
17.72
17.74
17.46
19.47
16.50
17.93
16.96
15.39
2.95
16.96
17.21
38
21.33
FCF margin%
30.77
30.16
29.67
31.60
28.65
27.29
25.42
27.76
29.26
28.40
20.50
27.76
28.95
71
1.536
FCF / Net incomex
0.276
0.261
0.283
0.294
0.290
0.320
0.363
0.379
0.425
0.469
1.548
0.379
0.307
44
10.71
ROIC%
3.38
1.62
0.40
0.40
0.40
2.52
0.40
0.40
1.04
3.29
14.62
1.04
0.72
79
23.65
Return on equity%
20.26
21.53
19.55
20.95
21.17
18.50
20.05
21.25
23.68
21.28
24.17
21.25
21.06
28
14.89
Return on assets%
11.67
9.72
8.61
7.06
9.43
12.42
13.37
13.35
10.98
10.23
12.56
12.42
10.60
65
3.66
EPSRp
4.89
4.94
4.98
4.92
4.88
5.57
5.54
6.48
7.37
6.98
3.91
7.45%
5.02%
—
24.93
EPS growth%
34.16
33.20
32.57
32.97
31.74
31.82
29.19
27.43
25.18
26.81
7.06
27.43
31.78
35
3.46
Bookvalue per shRp
2.91
3.24
3.04
3.03
3.46
3.54
3.77
3.90
4.07
3.72
1.70
1.48%
2.81%
—
7.48
FCF per shareRp
3.87
3.77
4.01
3.90
4.01
4.28
4.27
4.21
4.01
3.61
1.96
(2.12%)
(0.78%)
—
4.52
Dividend per shRp
2.67
2.79
2.73
2.97
2.90
3.10
3.42
3.54
3.95
3.88
5.45
6.02%
4.71%
—
21.54
Div yield (avg)%
22.55
20.91
18.30
16.94
18.45
19.69
19.09
18.62
19.42
17.37
24.62
19.09
18.85
41
27.20
Payout ratio%
14.26
16.82
18.99
20.89
19.50
22.22
23.47
21.55
19.61
17.07
19.20
21.55
19.55
92
1.274
Shares (diluted)B
1.037
0.917
0.869
0.768
0.713
0.746
0.672
0.737
0.747
0.711
1.284
(0.06%)
(3.65%)
20
29.24
Buyback yield%
28.89
31.45
30.17
31.08
28.84
31.74
34.05
35.84
33.84
33.03
12.97
33.84
31.59
63
0.964
D/E ratiox
0.316
0.331
0.347
0.333
0.380
0.363
0.377
0.368
0.409
0.463
1.490
0.377
0.366
9
14.46
Enterprise valueRp B
11.06
12.52
14.83
14.34
15.50
15.59
15.63
16.58
16.81
19.76
25.43
4.99%
6.54%
32
2.219
LT debtRp B
5.017
4.706
4.280
3.791
4.255
4.149
3.714
4.176
4.431
4.967
8.115
3.14%
(0.69%)
47
Cost of revenue
9.02%
1.02×
Operating expenses
8.37%
0.96×
Cash and investments
13.67%
Spread over hurdle
(0.85%)