51.48
RevenueRp B
37.63
39.55
41.15
42.58
43.64
44.48
46.39
47.92
49.91
52.08
54.01
3.60%
3.50%
94
27.45
Revenue growth%
12.99
10.98
8.52
11.18
13.34
10.73
8.04
6.56
6.03
3.86
20.07
6.56
9.62
56
29.53
Gross margin%
7.83
9.17
9.52
7.86
10.77
11.85
8.98
7.12
6.82
9.76
21.82
8.98
9.07
35
7.19
Operating margin%
11.17
11.62
9.63
9.11
6.64
7.16
4.85
2.13
0.40
2.97
7.69
2.97
6.90
32
5.65
Net margin%
6.66
8.79
9.20
9.72
11.79
13.47
13.96
12.68
13.15
11.92
14.51
13.15
11.85
10
19.81
P/E ratio (avg)x
35.72
32.02
31.18
28.81
27.99
25.75
24.29
24.46
22.27
24.47
14.96
24.46
26.87
16
23.12
EV/EBITx
53.06
58.60
58.08
61.99
65.28
74.72
76.85
76.72
88.06
101.3
33.82
76.85
70.00
27
14.18
FCF yield (avg)%
26.83
24.57
22.69
20.97
20.60
19.30
16.34
17.12
19.46
20.32
8.24
19.30
20.46
84
13.00
FCF margin%
5.68
3.60
3.50
1.33
1.28
2.63
1.81
1.30
0.88
3.28
14.96
1.81
2.22
37
0.625
FCF / Net incomex
0.239
0.251
0.245
0.217
0.231
0.253
0.270
0.250
0.243
0.241
0.945
0.250
0.244
39
5.77
ROIC%
3.75
1.93
1.55
0.40
0.40
0.40
2.22
0.40
0.40
0.40
25.77
0.40
0.40
17
23.64
Return on equity%
3.30
5.45
3.05
5.11
2.77
1.35
1.57
2.75
4.11
4.20
11.08
2.75
3.17
6
15.07
Return on assets%
14.57
12.59
10.24
7.55
4.81
4.15
1.59
4.23
2.83
4.75
28.95
4.15
4.78
62
8.96
EPSRp
11.23
11.25
12.63
13.79
14.54
13.12
14.09
13.09
13.03
14.48
9.34
(0.08%)
1.71%
—
16.01
EPS growth%
7.01
5.50
4.15
1.70
0.40
1.89
0.40
2.24
1.32
0.69
8.84
1.32
1.80
71
7.44
Bookvalue per shRp
4.67
4.40
5.16
5.29
6.21
7.32
7.67
8.12
9.49
8.99
7.28
7.67%
6.42%
—
7.24
FCF per shareRp
6.85
6.84
6.79
6.06
6.22
6.21
6.49
5.73
5.45
5.54
11.41
(2.30%)
(2.04%)
—
7.05
Dividend per shRp
15.63
16.26
16.76
18.82
18.51
17.98
18.78
19.81
20.76
23.43
2.03
4.83%
4.83%
—
4.98
Div yield (avg)%
33.00
35.93
38.28
38.81
38.31
38.28
36.60
35.81
33.38
33.69
23.16
35.81
36.27
57
17.10
Payout ratio%
21.41
21.94
22.83
25.15
22.99
22.07
22.25
23.53
25.23
27.23
16.04
23.53
22.91
64
2.848
Shares (diluted)B
3.470
3.587
3.944
3.970
4.228
4.969
5.588
5.587
6.562
7.562
2.919
12.33%
7.92%
21
2.04
Buyback yield%
9.19
6.72
7.85
6.49
7.46
10.05
9.88
10.77
10.77
11.88
3.64
10.77
9.54
87
1.078
D/E ratiox
0.199
0.208
0.231
0.262
0.302
0.355
0.361
0.364
0.414
0.485
0.873
0.364
0.328
94
27.39
Enterprise valueRp B
40.88
44.90
44.68
47.17
45.02
43.56
44.26
47.54
45.53
46.04
64.14
0.45%
2.30%
25
39.56
LT debtRp B
88.80
102.9
114.3
116.1
121.8
131.0
153.9
178.8
199.7
209.4
10.25
11.43%
10.41%
37
Cost of revenue
3.50%
1.00×
Operating expenses
4.18%
1.07×
Cash and investments
14.45%