74.91
RevenueRp B
76.48
79.55
83.28
85.50
89.80
92.24
98.42
102.6
107.0
111.2
80.95
4.36%
4.11%
65
6.60
Revenue growth%
2.68
3.66
6.29
3.83
6.66
8.32
10.21
11.05
10.52
9.29
6.53
10.21
7.49
45
14.41
Gross margin%
16.42
17.87
20.74
23.60
22.00
23.72
23.28
25.93
25.36
26.25
2.43
25.36
23.44
33
3.69
Operating margin%
13.06
14.43
15.38
14.54
13.40
12.28
13.32
11.44
10.31
12.09
13.57
12.09
13.19
43
19.92
Net margin%
29.19
27.56
27.19
29.97
31.53
31.23
28.88
25.99
28.31
31.16
15.60
28.88
29.03
33
11.10
P/E ratio (avg)x
40.49
38.97
38.35
43.98
47.75
43.82
45.47
43.61
44.21
48.32
37.85
44.21
43.90
84
34.34
EV/EBITx
23.02
23.15
24.44
26.47
24.00
22.20
21.69
21.08
22.31
23.70
9.766
22.20
23.08
93
26.11
FCF yield (avg)%
16.39
14.84
13.22
14.62
16.74
15.56
13.79
15.40
16.50
18.98
3.53
15.56
15.48
85
11.69
FCF margin%
30.86
30.73
30.09
32.28
31.76
31.85
30.18
27.64
27.29
25.31
10.29
27.64
30.46
64
0.589
FCF / Net incomex
0.440
0.457
0.416
0.380
0.376
0.341
0.365
0.360
0.354
0.338
1.546
0.354
0.371
45
6.99
ROIC%
3.57
1.50
0.80
1.90
2.29
2.85
2.33
5.29
6.59
6.48
3.46
5.29
2.59
23
10.72
Return on equity%
34.43
32.74
33.71
31.83
33.66
35.53
34.05
31.73
33.42
30.83
10.03
33.42
33.54
31
19.86
Return on assets%
18.87
21.68
21.23
18.66
17.46
18.89
20.11
17.87
19.62
20.73
26.04
19.62
19.26
33
8.30
EPSRp
25.65
27.42
31.64
34.02
40.20
44.07
47.57
51.59
58.64
61.18
8.93
8.76%
9.72%
—
25.91
EPS growth%
26.87
23.88
22.97
25.65
23.37
22.93
21.78
19.22
16.53
16.61
8.58
19.22
22.95
51
13.80
Bookvalue per shRp
19.30
19.30
17.32
16.14
15.41
14.07
15.34
14.67
13.38
12.53
11.98
(4.06%)
(5.14%)
—
12.49
FCF per shareRp
17.18
16.80
17.65
20.40
21.86
21.67
25.25
28.05
29.04
27.69
6.68
4.84%
5.75%
—
6.43
Dividend per shRp
10.57
11.39
11.87
11.62
12.71
14.86
16.18
18.16
19.75
23.13
22.77
12.72%
9.75%
—
28.89
Div yield (avg)%
27.48
28.47
29.94
32.19
31.73
31.83
29.44
29.18
27.65
29.59
4.46
29.44
29.52
77
23.62
Payout ratio%
32.38
34.87
36.44
36.56
35.97
33.07
34.02
36.47
39.46
39.68
26.06
36.47
36.21
29
3.476
Shares (diluted)B
2.758
2.372
2.243
2.242
2.015
2.027
2.009
2.060
1.879
2.014
3.568
—
(3.68%)
71
19.65
Buyback yield%
22.60
23.68
22.10
19.72
17.45
16.22
16.82
17.51
16.24
14.82
27.51
16.24
17.48
61
0.588
D/E ratiox
1.573
1.666
1.772
1.815
1.863
2.107
2.126
2.419
2.279
2.259
1.061
2.259
1.985
71
29.80
Enterprise valueRp B
55.41
56.53
64.83
66.75
73.86
81.04
88.20
92.39
91.21
97.82
99.17
5.78%
5.56%
21
39.99
LT debtRp B
66.90
66.64
61.80
56.42
62.46
61.56
62.45
65.05
65.90
59.11
111.3
(1.10%)
(2.17%)
74
Cost of revenue
4.11%
1.00×
Operating expenses
3.74%
0.97×
Goodwill & intangibles
19.04%
Spread over hurdle
(5.86%)