5.695
RevenueRp B
18.15
20.11
21.82
24.22
26.43
28.36
31.06
33.16
35.99
39.47
6.089
8.35%
9.09%
79
22.47
Revenue growth%
14.28
15.39
16.39
19.38
20.95
19.98
17.42
18.67
19.48
20.93
8.43
19.48
19.03
89
21.79
Gross margin%
15.46
17.95
18.27
16.50
14.46
15.63
17.88
19.80
21.86
19.09
18.91
19.09
17.91
60
24.96
Operating margin%
23.25
24.60
22.23
20.39
19.28
19.06
21.98
20.57
20.78
20.03
7.07
20.57
20.67
10
10.04
Net margin%
15.20
17.84
16.75
16.36
16.11
13.84
14.05
15.26
15.72
15.65
17.61
15.26
15.69
83
7.893
P/E ratio (avg)x
13.75
13.37
14.57
13.84
14.41
13.31
14.54
14.28
13.32
14.17
10.35
14.17
14.01
33
28.44
EV/EBITx
13.14
14.34
15.82
16.64
18.89
21.20
23.79
25.53
24.53
25.83
28.40
24.53
20.05
69
21.62
FCF yield (avg)%
8.45
8.56
9.93
12.35
9.68
9.47
9.52
8.89
9.45
8.96
9.67
9.45
9.46
26
24.28
FCF margin%
4.37
5.01
7.31
8.61
10.66
13.09
11.76
13.00
14.37
15.66
12.28
13.09
11.21
44
1.321
FCF / Net incomex
1.050
1.005
1.001
1.152
1.190
1.252
1.198
1.140
1.166
1.139
1.610
1.166
1.146
24
16.60
ROIC%
18.94
18.68
16.46
19.27
18.26
15.43
15.31
13.25
13.92
11.98
25.82
13.92
15.94
47
13.60
Return on equity%
16.60
16.61
15.33
14.18
11.59
12.83
10.92
12.54
10.33
8.24
11.18
10.92
12.68
72
29.17
Return on assets%
21.55
22.17
22.54
24.53
25.24
25.88
24.23
24.99
25.01
22.05
17.00
24.99
24.38
18
5.88
EPSRp
5.62
5.46
5.38
5.54
5.87
6.53
7.28
7.39
7.95
8.14
6.09
6.75%
4.31%
—
25.54
EPS growth%
15.80
17.68
18.69
15.79
15.05
13.89
16.15
14.87
14.42
15.98
14.28
14.87
15.80
24
13.19
Bookvalue per shRp
20.26
23.62
23.56
23.89
24.75
25.19
29.70
31.49
37.12
42.04
6.13
11.18%
8.57%
—
12.55
FCF per shareRp
9.00
9.77
9.54
11.25
11.55
12.65
13.29
12.87
12.73
14.55
12.52
4.72%
6.09%
—
5.42
Dividend per shRp
2.13
2.26
1.95
1.87
1.86
1.73
1.88
1.74
1.82
1.80
6.07
(0.62%)
(1.50%)
—
8.49
Div yield (avg)%
9.48
12.33
11.43
8.85
11.06
12.83
12.18
14.40
12.18
12.82
4.45
12.82
12.18
88
7.95
Payout ratio%
23.34
24.65
26.53
25.70
26.06
24.61
22.51
21.64
23.44
25.33
5.43
23.44
24.63
12
1.170
Shares (diluted)B
1.952
2.201
2.498
2.619
3.055
3.410
3.797
4.006
4.663
5.219
1.171
11.30%
10.94%
7
29.14
Buyback yield%
3.17
1.68
2.93
4.95
7.26
7.66
7.98
9.03
11.32
13.43
3.77
9.03
7.46
15
1.086
D/E ratiox
1.840
2.011
1.984
2.136
2.365
2.304
2.499
2.717
2.762
2.726
0.419
2.717
2.334
26
11.10
Enterprise valueRp B
29.11
31.86
30.47
31.65
30.89
33.80
32.89
33.90
35.25
39.36
37.08
4.96%
3.78%
75
16.24
LT debtRp B
59.81
70.62
79.96
78.93
77.35
77.99
88.71
98.98
103.2
108.7
6.198
7.04%
6.86%
87
Cost of revenue
8.99%
0.99×
Operating expenses
9.44%
1.03×
Return on capital
131.28%
Spread over hurdle
120.68%