7.970
RevenueRp B
42.68
44.50
46.37
50.00
54.06
58.57
61.75
65.91
69.56
73.15
8.491
6.24%
6.15%
19
20.21
Revenue growth%
12.27
11.11
12.09
12.76
9.90
7.01
6.62
8.66
6.68
3.80
6.75
6.68
9.28
40
16.14
Gross margin%
12.93
13.26
12.74
12.84
11.40
10.10
12.55
14.58
14.92
12.88
29.00
12.88
12.86
84
5.55
Operating margin%
4.06
2.11
1.81
3.14
5.34
6.86
6.11
8.08
5.61
6.21
8.22
6.21
5.47
19
10.55
Net margin%
20.21
21.07
19.68
20.20
20.37
22.10
23.28
25.58
22.86
24.53
18.66
23.28
21.59
11
11.75
P/E ratio (avg)x
20.10
21.23
20.57
23.02
26.76
28.48
33.94
34.60
34.99
33.80
11.37
33.94
27.62
17
33.10
EV/EBITx
37.53
36.05
39.78
44.70
40.26
36.43
40.79
37.19
37.22
41.43
13.03
37.22
38.66
74
5.58
FCF yield (avg)%
7.03
8.20
7.15
4.45
7.10
8.10
11.01
13.74
11.72
14.15
21.13
11.72
8.15
14
11.85
FCF margin%
33.21
31.66
32.13
34.24
34.92
35.80
36.10
37.13
39.42
39.55
26.17
37.13
35.36
82
0.382
FCF / Net incomex
1.834
1.918
1.812
1.935
1.889
1.855
1.999
2.118
2.073
2.248
0.471
2.073
1.927
41
21.90
ROIC%
9.50
6.98
4.40
7.31
6.88
5.21
5.53
4.18
5.13
6.69
16.27
5.21
6.11
22
22.53
Return on equity%
1.90
4.47
7.34
5.35
5.39
3.03
0.71
0.40
3.18
0.91
23.43
0.91
3.10
15
26.22
Return on assets%
12.01
12.06
12.76
11.25
10.98
13.27
15.37
13.04
15.71
14.43
19.35
14.43
12.90
28
6.57
EPSRp
5.29
5.35
6.00
6.80
7.40
7.89
7.71
7.55
6.86
7.70
6.87
0.79%
4.40%
—
25.26
EPS growth%
10.51
13.28
13.29
11.42
8.85
10.21
11.67
12.67
12.00
9.62
23.41
11.67
11.55
29
2.61
Bookvalue per shRp
1.66
1.65
1.57
1.48
1.63
1.57
1.50
1.71
1.96
1.93
7.33
3.36%
2.79%
—
1.44
FCF per shareRp
7.22
8.20
8.24
7.92
8.91
8.74
9.29
8.63
9.25
9.40
6.33
1.06%
2.95%
—
4.80
Dividend per shRp
5.89
5.24
4.97
4.70
4.37
4.71
4.73
4.03
4.29
3.76
7.37
(2.95%)
(5.14%)
—
27.65
Div yield (avg)%
11.40
8.87
11.44
11.89
12.69
10.25
11.85
13.57
12.66
13.89
14.39
12.66
11.87
93
10.82
Payout ratio%
30.45
28.40
31.31
31.06
28.73
28.02
29.98
29.20
28.75
27.18
2.05
28.75
28.97
55
3.216
Shares (diluted)B
3.734
4.043
4.503
5.043
5.446
5.936
6.474
7.412
7.477
7.260
3.231
5.92%
8.24%
80
16.64
Buyback yield%
10.46
10.84
12.13
10.37
7.93
5.18
3.11
2.81
2.10
0.40
2.50
2.81
6.56
40
1.173
D/E ratiox
1.696
1.952
2.005
1.992
2.136
2.274
2.653
3.179
3.760
4.219
0.798
3.179
2.205
57
36.45
Enterprise valueRp B
59.09
71.24
77.02
82.52
87.92
98.99
109.9
118.8
142.2
150.2
63.37
11.31%
11.46%
65
12.84
LT debtRp B
65.58
70.18
77.51
82.65
89.42
104.6
118.7
127.5
128.9
144.4
37.05
10.06%
8.84%
72
Cost of revenue
6.55%
1.04×
Operating expenses
4.54%
0.86×
Cash and investments
17.57%
Property and equipment
15.01%
Spread over hurdle
(1.03%)