32.75
RevenueRp B
23.65
24.91
26.34
27.98
30.27
31.74
33.96
36.89
39.82
42.09
36.67
6.82%
6.61%
9
20.83
Revenue growth%
8.48
6.45
7.84
6.54
7.21
5.17
6.94
7.12
8.94
9.74
3.79
7.12
7.16
50
16.34
Gross margin%
11.77
9.47
8.31
5.93
6.28
5.02
3.11
0.97
1.24
3.24
18.20
3.11
5.47
82
15.99
Operating margin%
0.40
2.95
1.27
0.66
2.71
0.40
0.40
0.82
0.40
2.90
29.58
0.40
0.74
34
3.21
Net margin%
22.63
20.22
22.15
21.76
22.34
20.84
22.40
24.79
22.09
22.34
2.20
22.34
22.24
13
34.33
P/E ratio (avg)x
26.30
25.18
24.32
24.18
26.80
27.69
25.92
23.54
23.92
21.57
22.73
23.92
24.75
75
12.16
EV/EBITx
18.43
19.64
18.26
16.91
17.69
17.64
19.14
18.16
15.70
16.41
19.53
17.64
17.93
84
6.48
FCF yield (avg)%
25.80
27.76
29.75
30.20
32.97
33.84
31.44
30.59
33.45
35.92
21.65
33.45
31.02
53
26.55
FCF margin%
20.76
18.88
21.83
20.37
20.69
22.08
20.89
19.85
18.27
20.98
8.75
20.89
20.73
12
0.905
FCF / Net incomex
0.780
0.808
0.885
0.838
0.889
0.949
0.966
0.885
0.917
0.905
0.455
0.917
0.887
79
10.75
ROIC%
21.95
19.70
22.60
22.76
20.60
23.36
25.39
25.38
27.79
26.70
3.04
25.39
23.06
10
7.28
Return on equity%
5.19
3.27
2.37
0.40
3.07
1.62
2.00
1.44
2.08
1.02
3.77
1.62
2.04
26
5.51
Return on assets%
0.40
0.46
0.40
1.48
0.40
3.10
5.87
7.86
8.01
8.66
8.60
7.86
2.29
37
13.85
EPSRp
43.71
47.38
53.81
54.13
57.66
62.32
72.20
74.59
87.51
98.17
14.42
11.23%
9.67%
—
21.01
EPS growth%
6.33
8.60
5.85
5.17
6.93
5.02
4.75
2.38
1.16
1.70
18.45
2.38
5.09
30
19.62
Bookvalue per shRp
28.00
27.26
24.82
23.62
22.95
23.12
20.33
22.35
21.95
21.00
32.04
(1.76%)
(3.90%)
—
15.66
FCF per shareRp
36.20
36.85
39.00
41.35
37.09
34.11
34.69
32.88
33.61
34.90
7.09
(1.21%)
(0.05%)
—
13.41
Dividend per shRp
16.15
15.17
12.97
11.55
12.12
12.87
13.27
13.27
11.41
11.26
15.27
(1.47%)
(2.82%)
—
7.23
Div yield (avg)%
14.56
13.86
16.36
19.22
19.36
21.60
21.07
22.35
20.88
23.43
6.88
21.60
20.12
34
23.64
Payout ratio%
14.31
14.27
14.68
13.62
13.46
13.51
11.50
13.70
11.31
9.88
16.48
11.50
13.56
90
0.579
Shares (diluted)B
0.745
0.741
0.812
0.786
0.918
1.031
1.020
1.140
1.214
1.345
0.575
7.93%
5.71%
14
27.08
Buyback yield%
3.39
4.95
2.21
4.22
5.25
3.76
5.13
6.95
5.12
5.94
18.25
5.13
5.03
12
1.797
D/E ratiox
0.941
1.048
1.168
1.224
1.348
1.406
1.475
1.729
1.859
1.839
1.643
1.729
1.377
83
26.01
Enterprise valueRp B
43.40
45.26
45.35
44.08
48.75
52.19
61.26
68.49
70.24
82.43
35.88
11.08%
7.76%
83
29.97
LT debtRp B
43.25
46.54
50.53
54.31
58.74
62.66
74.18
83.24
94.90
101.6
9.009
11.58%
9.91%
44
Cost of revenue
6.56%
1.00×
Operating expenses
7.63%
1.10×
Goodwill & intangibles
16.49%
Spread over hurdle
32.10%