43.90
RevenueRp B
52.23
54.49
54.97
56.01
58.34
61.01
63.52
65.14
66.18
68.70
45.78
3.32%
2.90%
56
17.89
Revenue growth%
10.28
12.54
13.68
15.98
15.46
13.68
13.49
16.32
15.41
16.87
6.30
15.41
14.55
8
24.80
Gross margin%
16.24
17.56
19.77
20.87
20.10
17.66
14.96
12.08
13.28
11.79
11.16
13.28
16.90
93
22.72
Operating margin%
23.70
25.33
27.67
25.28
28.10
29.85
29.41
28.77
29.55
30.38
18.58
29.55
28.44
21
26.29
Net margin%
18.42
16.77
16.40
14.05
13.36
10.58
9.32
7.05
6.93
9.17
13.17
9.17
11.97
58
26.65
P/E ratio (avg)x
48.20
53.88
55.38
57.57
60.47
68.80
72.15
82.85
85.62
99.18
28.18
82.85
64.63
28
31.95
EV/EBITx
9.187
9.973
9.266
8.618
8.792
9.407
9.872
10.39
9.138
9.515
17.11
9.515
9.336
59
24.30
FCF yield (avg)%
23.17
21.62
23.25
22.30
22.27
21.45
23.56
22.06
22.53
22.77
8.63
22.53
22.41
78
21.37
FCF margin%
14.80
13.22
11.11
10.44
9.87
7.31
6.14
3.77
1.09
0.40
19.32
3.77
8.59
11
0.693
FCF / Net incomex
0.837
0.913
0.836
0.830
0.835
0.795
0.702
0.693
0.727
0.758
0.727
0.727
0.813
93
12.51
ROIC%
13.67
12.06
10.70
13.00
13.08
13.56
15.80
17.60
15.77
14.82
13.62
15.77
13.61
9
27.43
Return on equity%
24.02
21.65
23.63
25.96
23.85
25.65
27.56
25.84
22.87
23.66
24.43
25.65
23.94
86
5.42
Return on assets%
26.03
23.81
23.44
22.03
23.19
25.88
24.22
24.60
22.86
20.83
15.49
24.22
23.63
39
3.99
EPSRp
10.00
10.04
10.71
11.70
13.14
13.14
15.59
14.96
14.32
15.19
4.44
2.95%
5.82%
—
23.35
EPS growth%
15.84
16.46
14.08
11.89
13.02
14.82
15.49
17.61
20.47
23.07
12.02
17.61
15.66
70
3.36
Bookvalue per shRp
4.97
5.02
5.63
5.45
5.56
6.03
6.73
6.61
6.69
7.45
9.32
6.03%
3.55%
—
9.34
FCF per shareRp
14.08
14.26
15.26
15.42
15.64
17.63
19.78
21.15
24.62
27.17
2.43
11.68%
7.65%
—
7.19
Dividend per shRp
12.66
14.25
15.86
17.68
18.26
16.96
19.20
17.56
18.42
16.80
9.86
(1.66%)
4.16%
—
2.70
Div yield (avg)%
16.25
13.99
16.26
16.98
15.43
15.82
13.03
10.87
8.58
6.23
18.44
10.87
14.71
94
21.59
Payout ratio%
19.38
18.04
15.64
16.22
17.05
17.87
14.87
16.09
13.93
12.84
25.62
14.87
16.15
9
4.602
Shares (diluted)B
5.025
4.516
4.917
4.551
4.657
4.622
4.246
3.995
3.978
4.418
4.538
(1.05%)
(0.47%)
43
2.69
Buyback yield%
28.32
30.87
29.83
29.29
26.99
24.44
26.14
28.63
26.97
25.86
23.90
26.14
27.65
6
0.831
D/E ratiox
1.438
1.376
1.462
1.400
1.449
1.479
1.568
1.664
1.785
1.777
1.228
1.664
1.470
13
70.09
Enterprise valueRp B
16.78
16.54
16.10
14.42
13.12
12.55
13.23
12.95
13.46
15.05
4.060
2.78%
(0.70%)
67
24.95
LT debtRp B
63.78
64.69
74.93
84.29
81.89
80.76
89.90
84.40
88.59
88.09
67.14
1.47%
2.83%
94
Cost of revenue
3.04%
1.01×
Operating expenses
2.52%
0.96×
Goodwill & intangibles
21.19%
Property and equipment
13.48%
Spread over hurdle
(6.41%)