6.569
RevenueRp B
9.361
9.576
9.647
9.875
10.15
10.50
10.94
11.04
11.37
11.81
7.210
3.08%
2.49%
48
22.06
Revenue growth%
13.83
15.49
14.58
15.38
16.36
17.60
18.06
18.02
16.01
16.92
25.63
17.60
16.19
43
11.74
Gross margin%
5.27
3.18
3.65
2.06
3.31
2.87
0.40
0.40
0.40
1.00
8.24
0.40
2.46
55
27.14
Operating margin%
6.73
6.15
4.12
6.13
9.10
6.89
9.07
11.24
12.52
13.60
13.73
11.24
7.98
31
20.76
Net margin%
16.48
14.60
15.81
17.65
17.39
15.22
16.31
15.88
13.17
12.20
5.37
15.22
15.85
48
20.04
P/E ratio (avg)x
27.31
23.68
20.61
19.86
21.16
20.59
21.37
22.88
23.92
24.96
6.893
22.88
22.13
10
19.15
EV/EBITx
22.86
24.27
23.92
24.66
24.97
25.00
24.64
22.29
25.38
26.78
34.98
25.00
24.65
33
4.20
FCF yield (avg)%
10.33
12.78
10.96
9.72
7.83
9.99
10.06
10.88
12.85
13.03
5.95
10.88
10.60
55
17.53
FCF margin%
9.35
9.54
9.91
10.16
13.07
14.36
15.17
17.46
16.89
15.19
19.30
15.19
13.72
68
1.539
FCF / Net incomex
0.530
0.494
0.465
0.450
0.464
0.425
0.422
0.466
0.477
0.514
1.118
0.466
0.466
18
12.13
ROIC%
28.42
27.97
25.95
23.50
25.62
27.21
28.63
30.41
30.86
33.37
27.94
30.41
28.19
8
24.31
Return on equity%
20.37
22.26
23.43
24.14
25.64
23.34
22.67
22.63
21.68
24.60
20.65
22.67
23.00
67
12.27
Return on assets%
13.54
13.05
13.19
14.00
16.46
16.86
14.37
13.88
13.32
12.93
19.72
13.88
13.71
21
13.11
EPSRp
14.37
15.09
15.90
16.08
17.81
19.46
19.53
22.79
23.09
23.47
13.66
5.67%
6.27%
—
21.50
EPS growth%
25.73
26.92
29.32
30.15
32.62
33.45
35.85
35.76
33.55
32.56
8.03
33.55
32.59
61
5.00
Bookvalue per shRp
26.70
26.98
26.80
27.79
32.52
33.75
40.62
41.33
46.87
55.06
21.71
11.10%
7.55%
—
8.04
FCF per shareRp
18.95
17.86
18.15
17.08
16.62
16.85
15.15
15.65
15.51
14.34
6.04
(2.90%)
(2.11%)
—
2.98
Dividend per shRp
21.16
19.70
21.44
22.08
21.32
20.92
22.52
25.20
28.38
31.54
20.15
8.15%
4.76%
—
17.79
Div yield (avg)%
23.90
21.89
20.37
20.55
21.14
22.16
22.37
22.42
23.52
26.03
5.69
22.42
22.26
61
22.98
Payout ratio%
27.17
28.60
27.77
29.08
28.46
30.77
30.70
32.80
32.35
29.40
16.94
30.77
29.24
51
427.3
Shares (diluted)M
393.4
398.0
397.7
438.4
409.2
390.4
428.1
488.6
454.3
485.5
410.0
3.48%
2.10%
58
6.97
Buyback yield%
24.27
24.55
26.85
28.07
27.98
27.02
25.02
27.09
28.41
29.23
14.90
27.09
27.06
94
0.686
D/E ratiox
1.029
1.032
1.039
1.084
1.175
1.021
1.117
1.182
1.292
1.387
1.711
1.182
1.101
33
3.292
Enterprise valueRp B
1.981
1.746
1.790
1.805
1.612
1.576
1.699
1.605
1.588
1.636
2.714
0.30%
(2.11%)
31
9.778
LT debtRp B
3.287
3.376
3.394
3.736
3.616
4.000
4.181
4.118
4.622
4.609
6.151
4.97%
2.43%
91
Cost of revenue
2.14%
0.97×
Operating expenses
2.70%
1.02×
Goodwill & intangibles
17.98%
Cash and investments
16.84%
Spread over hurdle
37.25%