9.615
RevenueRp B
11.09
11.66
11.98
12.69
13.61
14.35
14.70
15.29
16.32
16.72
10.06
4.21%
4.77%
47
11.17
Revenue growth%
9.31
9.45
7.74
10.19
9.72
10.33
10.57
8.19
8.31
10.73
19.24
10.33
9.58
86
26.76
Gross margin%
6.97
5.87
8.68
9.00
9.83
11.37
10.62
13.03
15.13
15.18
3.87
13.03
10.22
58
11.28
Operating margin%
26.03
27.64
26.49
27.31
25.03
28.00
30.02
27.77
29.13
26.65
23.96
28.00
27.47
61
12.23
Net margin%
0.40
0.40
0.89
2.31
3.07
2.27
2.02
1.86
0.44
0.40
26.96
1.86
1.38
56
27.06
P/E ratio (avg)x
42.49
40.90
39.91
43.62
43.77
48.76
55.95
57.77
53.74
49.53
34.49
53.74
46.27
38
32.65
EV/EBITx
25.03
24.10
25.09
21.74
19.92
17.60
17.76
15.55
13.79
14.71
27.12
15.55
18.84
14
23.71
FCF yield (avg)%
13.96
15.19
14.58
13.95
12.45
10.83
11.37
11.91
8.96
6.43
18.86
10.83
12.18
77
5.60
FCF margin%
16.65
18.95
19.55
21.26
21.01
20.97
19.04
17.77
19.60
18.68
6.93
19.04
19.30
74
1.391
FCF / Net incomex
2.590
3.024
2.981
3.168
3.479
3.874
3.983
4.359
5.115
5.021
1.285
4.359
3.676
91
26.96
ROIC%
40.01
42.85
44.57
43.11
44.58
42.43
43.25
41.18
43.14
43.54
19.10
43.14
43.13
77
18.52
Return on equity%
7.59
5.07
3.76
1.61
1.44
0.59
0.40
0.46
0.40
2.28
12.43
0.46
1.52
41
14.39
Return on assets%
6.05
7.05
6.06
6.84
4.61
4.71
2.17
3.32
2.10
0.72
21.08
2.17
4.66
25
10.22
EPSRp
9.45
9.02
8.97
9.10
9.64
10.91
11.22
12.58
13.04
12.69
10.75
5.64%
3.37%
—
13.99
EPS growth%
19.91
21.44
24.24
24.00
24.05
22.67
22.72
21.90
19.35
19.17
29.58
21.90
22.29
48
6.36
Bookvalue per shRp
38.49
43.02
38.99
40.53
43.13
43.27
40.47
35.84
39.03
41.70
31.28
(0.67%)
0.70%
—
13.00
FCF per shareRp
9.07
9.34
8.29
7.79
7.19
6.95
6.79
6.67
6.49
6.36
15.03
(2.43%)
(4.49%)
—
34.71
Dividend per shRp
49.44
54.84
60.06
60.80
59.77
61.22
58.39
66.40
65.50
68.97
7.49
2.90%
4.04%
—
11.67
Div yield (avg)%
12.49
13.75
12.92
10.08
7.40
6.04
5.72
7.10
7.33
7.03
18.05
7.03
7.36
70
20.83
Payout ratio%
10.29
11.14
11.08
11.82
12.21
10.36
7.80
10.63
7.97
8.20
25.46
8.20
10.49
87
459.5
Shares (diluted)M
340.3
292.8
321.5
305.6
316.0
342.2
318.3
289.8
298.1
256.9
452.5
(4.06%)
(3.16%)
81
16.23
Buyback yield%
13.59
16.24
13.51
15.99
14.98
17.17
18.56
17.59
19.61
20.90
17.99
18.56
16.70
62
0.278
D/E ratiox
0.865
0.860
1.040
1.255
1.328
1.581
1.844
2.131
2.587
2.884
1.208
2.131
1.455
26
1.578
Enterprise valueRp B
3.217
3.212
3.551
3.467
4.126
4.538
5.040
5.660
5.910
7.003
14.02
11.16%
9.45%
5
3.203
LT debtRp B
10.71
9.587
10.18
9.677
9.499
10.18
9.256
8.857
7.932
8.031
5.418
(3.30%)
(3.40%)
57
Cost of revenue
4.92%
1.01×
Operating expenses
4.62%
0.99×
Goodwill & intangibles
16.08%
Property and equipment
15.95%