5.541
RevenueRp B
24.86
26.43
28.13
29.00
30.41
31.24
32.70
33.97
35.40
36.17
6.023
3.53%
4.32%
8
10.55
Revenue growth%
0.40
2.71
4.28
3.64
6.47
9.42
9.00
7.53
6.01
7.14
8.55
7.53
6.24
87
12.48
Gross margin%
12.70
12.43
10.20
11.68
14.60
16.24
14.28
13.79
16.30
17.42
15.63
16.24
14.03
39
11.88
Operating margin%
18.45
18.36
17.28
17.00
16.23
17.58
18.65
15.98
14.52
17.42
29.99
17.42
17.35
94
10.06
Net margin%
19.44
18.23
17.35
19.70
21.89
19.27
19.32
18.97
16.86
14.38
27.90
18.97
19.12
61
26.52
P/E ratio (avg)x
30.74
33.09
30.40
32.80
31.27
30.17
29.30
31.60
29.35
33.59
23.55
30.17
31.01
25
27.92
EV/EBITx
14.74
14.99
16.82
16.48
16.36
18.78
21.54
23.52
23.60
24.55
18.37
23.52
17.80
84
26.42
FCF yield (avg)%
15.50
12.87
13.19
11.32
12.77
15.60
14.73
16.10
17.27
19.35
29.37
16.10
15.11
51
23.26
FCF margin%
15.38
16.33
16.62
16.68
17.56
15.87
17.62
16.35
16.85
18.95
14.62
16.85
16.65
56
0.157
FCF / Net incomex
1.202
1.437
1.746
2.062
2.299
2.748
3.298
3.580
3.808
4.207
1.324
3.580
2.524
26
17.89
ROIC%
23.26
25.19
26.05
27.71
25.59
25.61
25.02
23.20
25.06
27.53
14.74
25.06
25.39
78
9.80
Return on equity%
20.36
19.06
18.26
18.40
17.20
19.80
19.42
20.77
20.82
22.81
27.68
20.77
19.61
71
10.33
Return on assets%
26.62
24.33
24.90
24.76
24.23
21.75
23.54
24.53
21.99
21.05
28.52
21.99
24.28
55
1.71
EPSRp
2.60
2.58
2.87
2.84
2.66
2.84
3.13
2.97
3.42
3.75
1.88
7.06%
4.64%
—
22.73
EPS growth%
13.30
15.80
14.11
11.33
14.21
16.24
19.10
19.02
21.46
21.88
27.06
19.10
16.02
73
1.37
Bookvalue per shRp
0.47
0.48
0.50
0.56
0.68
0.70
0.83
0.88
1.00
1.08
1.37
9.82%
10.59%
—
2.22
FCF per shareRp
2.51
2.51
2.86
2.62
2.87
3.18
3.58
3.46
3.48
3.47
1.54
3.87%
4.49%
—
0.97
Dividend per shRp
1.36
1.22
1.05
1.08
1.07
1.12
1.10
1.11
1.20
1.09
1.21
0.32%
(2.78%)
—
6.05
Div yield (avg)%
27.20
26.90
26.01
23.10
20.17
18.41
17.56
16.66
16.18
15.86
28.31
16.66
19.29
32
15.40
Payout ratio%
3.54
1.65
0.40
0.87
0.60
2.04
2.91
3.62
2.24
0.40
23.28
2.24
1.84
39
7.477
Shares (diluted)B
8.855
9.892
10.35
9.929
9.696
9.712
10.72
9.784
8.935
9.991
7.595
0.60%
1.06%
65
2.82
Buyback yield%
30.44
32.08
32.51
29.82
29.57
31.91
29.12
27.03
29.17
30.47
5.32
29.17
30.13
87
1.127
D/E ratiox
1.880
1.939
2.286
2.274
2.364
2.318
2.466
2.989
3.594
3.920
1.595
2.989
2.341
30
26.15
Enterprise valueRp B
38.42
39.12
44.39
44.75
50.58
58.66
64.69
69.93
81.38
94.83
11.76
13.39%
9.26%
65
29.27
LT debtRp B
2.858
2.514
2.632
2.438
2.379
2.049
1.809
1.800
1.927
1.783
19.83
(5.60%)
(5.84%)
77
Cost of revenue
4.10%
0.98×
Operating expenses
4.04%
0.97×
Property and equipment
15.80%
Spread over hurdle
(0.84%)