17.22
RevenueRp B
8.348
8.908
9.797
10.64
11.42
12.43
13.51
14.80
15.68
16.84
18.99
8.08%
8.16%
74
13.14
Revenue growth%
4.38
6.02
5.16
4.34
6.27
6.60
3.82
1.63
4.07
6.33
22.63
4.07
4.77
12
17.91
Gross margin%
18.32
20.96
20.89
22.98
21.64
24.35
27.17
26.08
25.66
24.42
3.42
25.66
23.67
66
6.93
Operating margin%
20.39
22.41
24.91
27.26
24.86
27.50
29.03
30.32
27.87
27.93
28.53
27.93
27.38
91
3.48
Net margin%
13.38
13.31
13.31
10.77
12.15
14.97
15.40
14.18
12.57
11.34
7.99
14.18
13.31
41
13.88
P/E ratio (avg)x
22.07
22.54
25.79
26.91
29.33
32.94
35.26
34.91
37.05
37.25
9.139
35.26
31.14
8
22.83
EV/EBITx
8.992
9.424
9.284
9.073
8.209
6.914
6.986
6.083
5.505
5.301
30.09
6.083
7.597
83
10.68
FCF yield (avg)%
27.01
25.90
28.74
27.97
27.30
26.28
28.38
30.01
27.86
27.60
20.69
27.86
27.73
73
12.01
FCF margin%
21.55
21.62
22.94
19.94
21.61
18.77
18.98
18.91
19.77
18.04
16.40
18.91
19.85
53
0.973
FCF / Net incomex
1.927
1.816
1.969
1.959
2.124
2.053
2.201
2.102
2.073
2.295
1.080
2.102
2.063
57
6.64
ROIC%
14.20
14.34
11.88
10.38
12.75
12.49
12.05
12.07
10.07
9.56
9.38
12.05
12.06
73
7.02
Return on equity%
7.79
10.13
9.30
6.63
8.22
8.70
7.32
4.65
3.32
4.42
26.95
4.65
7.55
87
11.30
Return on assets%
10.83
13.19
15.13
17.09
17.91
20.00
17.44
17.35
15.69
15.70
20.11
17.35
16.40
16
1.19
EPSRp
2.39
2.21
2.03
2.15
2.21
1.91
1.68
1.65
1.74
1.54
1.26
(6.95%)
(4.14%)
—
6.34
EPS growth%
14.80
11.93
9.84
9.00
9.90
8.04
8.14
9.86
7.35
6.09
14.56
8.04
9.42
62
0.71
Bookvalue per shRp
0.65
0.71
0.64
0.66
0.59
0.65
0.63
0.63
0.69
0.67
2.88
2.65%
(0.63%)
—
2.36
FCF per shareRp
2.27
2.56
2.88
3.00
3.49
3.76
3.69
3.94
4.11
4.84
1.11
6.74%
9.71%
—
2.62
Dividend per shRp
1.52
1.64
1.56
1.69
1.84
1.90
2.00
1.78
1.87
1.68
1.38
(1.73%)
0.49%
—
21.08
Div yield (avg)%
26.99
29.14
29.55
30.35
30.04
30.14
30.90
31.91
33.85
33.63
10.00
31.91
30.25
7
9.65
Payout ratio%
17.34
15.32
16.44
15.14
12.19
13.18
10.81
12.48
11.72
12.70
24.86
12.48
12.94
58
2.829
Shares (diluted)B
2.728
2.657
2.372
2.338
2.266
2.103
2.218
2.255
2.374
2.063
2.820
(1.87%)
(2.46%)
44
2.23
Buyback yield%
8.95
7.28
8.22
9.51
11.93
12.83
11.01
12.99
12.47
12.34
15.26
12.47
11.47
54
1.459
D/E ratiox
0.144
0.143
0.149
0.167
0.181
0.180
0.196
0.201
0.199
0.196
0.746
0.196
0.180
23
4.717
Enterprise valueRp B
18.33
18.50
17.16
18.01
15.73
15.51
16.66
15.41
15.11
15.83
5.856
0.13%
(0.81%)
33
10.32
LT debtRp B
14.33
14.48
15.17
14.16
12.73
13.47
13.65
14.41
15.91
17.77
15.30
6.89%
2.73%
15
Cost of revenue
7.86%
0.97×
Operating expenses
9.14%
1.09×
Goodwill & intangibles
18.07%
Spread over hurdle
20.37%