28.50
RevenueRp B
33.21
34.76
36.67
39.02
41.28
44.06
48.03
50.85
54.26
56.93
30.07
6.64%
6.29%
51
3.23
Revenue growth%
4.36
2.65
3.52
0.69
0.40
0.40
0.40
3.37
5.51
2.58
14.63
2.58
2.62
94
5.98
Gross margin%
22.50
21.14
19.63
17.92
19.46
16.72
16.59
15.11
18.04
19.96
14.56
16.72
18.75
75
12.47
Operating margin%
2.53
2.01
4.20
4.95
2.80
4.89
7.12
9.91
12.06
11.22
12.17
9.91
4.92
26
29.27
Net margin%
12.70
12.54
9.55
11.12
8.17
7.43
6.18
7.34
9.65
10.92
21.46
7.43
9.60
78
37.81
P/E ratio (avg)x
26.41
26.47
28.90
29.82
27.30
28.19
30.45
33.13
35.77
37.45
13.56
33.13
29.36
51
16.24
EV/EBITx
25.23
26.50
29.41
31.08
31.53
32.00
34.96
36.51
33.81
34.81
24.68
34.81
31.77
33
29.95
FCF yield (avg)%
9.18
9.80
8.52
7.58
8.55
10.62
13.48
13.68
13.85
14.69
2.76
13.68
10.21
57
12.28
FCF margin%
14.19
11.33
8.77
6.34
8.72
7.48
5.24
3.48
5.98
7.90
26.71
5.98
7.69
40
1.712
FCF / Net incomex
0.378
0.373
0.375
0.358
0.387
0.432
0.423
0.398
0.447
0.439
1.542
0.432
0.393
29
28.50
ROIC%
21.74
22.22
23.17
24.66
24.27
22.71
21.99
22.38
22.08
20.34
29.97
22.08
22.30
21
12.29
Return on equity%
7.57
5.86
6.88
9.45
8.32
9.93
8.93
9.75
7.58
9.32
24.99
9.32
8.63
38
22.02
Return on assets%
27.26
25.89
26.37
25.34
26.82
27.49
29.43
29.26
31.83
32.44
11.29
29.43
27.38
45
5.29
EPSRp
8.01
6.96
7.52
7.65
6.80
6.79
7.24
7.71
7.34
6.64
5.82
(0.48%)
(3.04%)
—
16.30
EPS growth%
27.61
28.82
26.79
29.20
31.33
30.50
28.25
30.06
32.25
32.71
29.82
30.50
29.63
36
2.46
Bookvalue per shRp
2.65
2.85
3.27
3.95
4.75
5.28
5.28
6.20
6.23
7.52
1.81
9.62%
11.91%
—
3.10
FCF per shareRp
10.46
11.45
13.34
14.34
16.64
19.40
21.85
24.09
24.69
29.06
3.62
11.80%
12.31%
—
5.83
Dividend per shRp
3.81
4.55
5.27
5.66
6.77
6.60
6.34
7.13
7.38
8.23
2.31
3.97%
8.25%
—
26.40
Div yield (avg)%
4.01
3.55
6.38
6.99
7.47
6.30
8.30
9.57
8.25
7.80
11.19
8.25
7.23
50
13.03
Payout ratio%
26.06
26.03
27.19
28.94
31.46
28.94
30.07
27.44
24.73
21.74
17.34
27.44
27.32
81
3.489
Shares (diluted)B
5.370
5.093
5.301
5.836
6.571
6.423
6.637
7.000
8.200
9.320
3.465
7.24%
5.77%
29
11.66
Buyback yield%
26.57
23.92
24.66
22.62
22.54
19.73
19.74
20.75
22.35
23.48
16.54
20.75
22.58
83
0.688
D/E ratiox
2.192
2.279
2.608
2.732
2.734
3.219
3.736
4.527
5.046
5.463
0.356
4.527
2.977
48
34.05
Enterprise valueRp B
33.82
32.95
36.61
36.96
36.88
37.11
38.70
39.69
44.61
41.67
20.86
2.47%
3.03%
33
23.43
LT debtRp B
58.22
68.06
68.86
79.86
95.35
106.6
118.7
131.7
154.4
151.4
23.97
9.69%
11.22%
6
Cost of revenue
6.41%
1.01×
Operating expenses
6.08%
0.98×
Property and equipment
17.21%
Goodwill & intangibles
13.90%
Spread over hurdle
19.21%