5.696
RevenueRp B
10.86
11.32
11.82
12.35
13.28
13.74
14.10
14.90
15.75
5.874
7.089
4.98%
4.84%
25
29.81
Revenue growth%
13.50
16.47
14.01
14.28
16.02
13.73
12.36
14.73
17.29
12.42
12.67
14.73
14.15
14
23.05
Gross margin%
26.21
26.97
25.42
27.74
26.99
28.28
27.34
27.00
24.29
11.31
22.39
27.00
26.98
90
27.72
Operating margin%
21.68
19.96
17.40
18.46
18.21
18.13
19.20
18.15
15.41
21.02
13.99
18.15
18.33
16
27.39
Net margin%
2.15
4.81
2.21
2.28
0.40
1.09
0.40
0.40
0.40
15.29
5.13
0.40
1.62
81
23.06
P/E ratio (avg)x
20.27
22.18
21.44
24.93
24.71
23.42
26.35
29.86
35.39
9.316
26.58
26.35
24.07
10
28.20
EV/EBITx
71.75
84.72
93.88
96.16
110.1
131.6
153.3
183.5
196.9
17.83
28.10
153.3
103.1
40
7.14
FCF yield (avg)%
21.23
21.69
23.21
24.45
23.31
20.80
22.59
24.99
22.93
16.06
22.54
22.93
22.76
38
6.72
FCF margin%
25.20
26.57
28.84
29.20
29.17
26.92
24.89
26.24
24.33
28.17
9.38
26.24
26.75
40
1.253
FCF / Net incomex
0.760
0.769
0.824
0.788
0.682
0.605
0.579
0.503
0.488
1.780
0.755
0.579
0.721
30
24.25
ROIC%
3.09
2.50
0.40
0.44
3.17
3.81
2.11
0.96
0.40
11.79
12.95
2.11
1.56
71
22.59
Return on equity%
5.27
2.31
3.08
1.17
2.56
1.53
2.11
0.40
1.00
11.06
22.44
1.53
2.21
95
2.82
Return on assets%
21.46
24.09
24.90
24.39
25.82
28.65
27.76
25.95
27.45
4.10
9.24
27.45
25.36
23
1.31
EPSRp
3.74
3.37
3.70
3.34
3.61
3.47
3.36
3.23
3.21
1.41
1.63
(0.82%)
(2.17%)
—
23.37
EPS growth%
20.05
22.30
23.45
20.66
22.72
23.46
22.70
20.74
23.19
28.46
26.77
22.72
22.50
61
4.38
Bookvalue per shRp
2.88
3.20
3.03
3.06
3.49
3.58
4.02
3.77
3.63
1.11
1.19
3.48%
3.34%
—
4.40
FCF per shareRp
1.38
1.34
1.50
1.65
1.57
1.68
1.64
1.88
1.91
1.79
2.36
2.92%
4.36%
—
1.19
Dividend per shRp
1.38
1.27
1.18
1.07
1.11
1.07
1.16
1.07
0.97
2.57
2.95
(2.00%)
(5.79%)
—
5.45
Div yield (avg)%
26.04
28.34
26.12
23.92
21.74
23.44
24.88
25.01
26.63
9.40
7.01
24.88
25.52
36
14.07
Payout ratio%
18.95
18.70
16.17
17.45
16.68
14.73
12.15
10.26
12.52
5.59
29.84
12.52
16.42
60
1.102
Shares (diluted)B
1.711
1.866
1.929
1.883
1.912
1.933
2.104
2.209
2.145
1.088
1.111
2.64%
3.29%
42
19.43
Buyback yield%
16.11
18.31
20.32
21.09
18.27
19.56
21.52
24.23
21.40
4.84
2.09
21.40
19.94
68
1.210
D/E ratiox
2.268
2.203
2.337
2.457
2.660
2.937
3.049
2.901
2.902
1.151
1.784
2.902
2.559
24
1.709
Enterprise valueRp B
8.052
7.726
7.360
7.328
6.853
6.290
5.843
5.462
5.575
8.545
12.15
(5.32%)
(3.50%)
63
4.162
LT debtRp B
8.036
9.150
10.75
11.21
10.84
10.72
11.58
11.79
12.55
2.304
12.09
2.28%
6.40%
58
Cost of revenue
4.61%
0.98×
Operating expenses
5.07%
1.02×
Goodwill & intangibles
17.62%
Spread over hurdle
(3.28%)