10.28
RevenueRp B
44.89
46.02
46.33
48.23
49.98
51.93
52.51
54.56
57.52
59.00
11.38
3.37%
3.25%
16
15.83
Revenue growth%
4.86
3.69
2.16
3.73
3.29
0.40
2.70
0.79
0.61
0.40
5.68
0.61
2.43
93
11.34
Gross margin%
23.66
23.06
20.71
21.46
22.83
24.24
21.52
21.10
18.43
17.24
19.28
21.10
21.49
17
29.04
Operating margin%
11.32
12.47
12.96
12.49
14.51
14.08
14.72
12.56
13.24
13.30
14.13
13.30
13.10
39
26.62
Net margin%
16.68
19.50
21.07
20.05
20.20
21.42
23.36
24.60
25.18
27.33
26.13
24.60
21.24
67
11.40
P/E ratio (avg)x
37.62
38.17
35.75
36.49
33.44
32.68
34.64
34.52
34.85
34.46
25.13
34.52
34.74
87
9.060
EV/EBITx
38.50
42.82
49.57
57.53
59.30
62.22
63.82
63.07
74.07
80.05
6.942
63.82
60.76
79
22.79
FCF yield (avg)%
5.48
8.36
6.06
6.42
9.32
11.20
12.07
10.00
12.04
10.21
29.46
11.20
9.66
11
10.69
FCF margin%
20.70
19.04
19.97
19.69
19.05
18.01
18.91
20.19
21.43
20.03
17.59
20.03
19.83
49
1.307
FCF / Net incomex
1.379
1.422
1.393
1.406
1.503
1.411
1.380
1.261
1.370
1.324
0.880
1.370
1.387
80
12.53
ROIC%
14.09
14.21
16.72
14.95
15.29
12.62
9.90
11.22
10.34
11.05
27.75
11.05
13.36
78
5.65
Return on equity%
19.16
17.44
14.79
13.94
11.15
13.15
11.26
9.47
9.27
10.65
17.07
10.65
12.21
32
2.48
Return on assets%
30.44
29.77
30.65
32.61
35.57
36.57
35.48
35.45
36.42
36.89
19.47
36.42
35.46
70
3.54
EPSRp
1.92
1.79
1.97
1.90
2.06
2.27
2.45
2.19
2.15
2.34
3.93
2.65%
2.72%
—
22.74
EPS growth%
28.05
27.57
27.36
27.64
29.68
28.53
31.08
28.79
27.08
24.23
15.29
28.53
27.85
50
2.19
Bookvalue per shRp
8.66
8.90
8.89
9.78
9.14
10.04
11.14
12.43
13.54
15.13
6.30
10.62%
6.40%
—
3.65
FCF per shareRp
3.88
3.83
4.51
4.48
4.59
4.83
4.69
5.20
5.01
5.14
6.97
2.30%
3.14%
—
6.11
Dividend per shRp
6.49
7.21
7.26
8.30
8.50
8.90
9.35
10.40
10.54
11.37
4.90
5.97%
6.39%
—
25.75
Div yield (avg)%
13.17
13.39
12.47
10.56
13.12
12.31
12.38
13.32
12.46
9.48
18.29
12.38
12.46
59
3.67
Payout ratio%
0.40
0.40
1.54
0.40
0.97
0.77
0.95
3.80
1.69
0.40
17.55
0.95
0.86
64
9.793
Shares (diluted)B
7.400
7.031
6.296
5.579
5.142
5.258
4.967
5.215
4.698
4.194
10.01
(3.99%)
(6.58%)
16
28.88
Buyback yield%
17.13
16.82
16.44
16.37
18.36
15.66
17.21
15.08
16.75
15.38
6.37
15.66
16.60
34
0.312
D/E ratiox
0.102
0.102
0.108
0.096
0.105
0.111
0.109
0.095
0.087
0.083
0.555
0.095
0.102
45
5.300
Enterprise valueRp B
16.02
14.21
15.02
13.85
13.01
12.18
12.66
13.24
14.57
12.94
25.44
(0.10%)
(2.15%)
22
30.10
LT debtRp B
25.77
28.28
26.99
27.93
25.00
24.38
26.29
23.23
23.29
22.22
39.90
(2.33%)
(2.35%)
10
Cost of revenue
3.25%
1.00×
Operating expenses
2.60%
0.94×
Goodwill & intangibles
16.05%