44.53
RevenueRp B
32.66
35.09
37.60
40.36
43.54
45.68
48.04
52.16
56.58
58.78
47.55
6.18%
6.91%
19
24.22
Revenue growth%
14.49
13.16
16.14
17.77
16.94
18.41
21.22
22.92
25.53
22.67
11.25
22.67
18.09
83
12.39
Gross margin%
3.25
4.48
2.56
0.40
1.60
4.55
6.15
4.57
5.94
4.71
6.35
4.71
4.51
36
10.43
Operating margin%
22.60
22.06
24.63
25.56
28.08
25.55
26.54
25.25
22.42
25.40
29.40
25.40
25.32
92
15.78
Net margin%
3.69
3.11
1.66
1.19
0.40
1.52
1.56
2.77
4.86
3.32
24.66
2.77
2.21
67
19.25
P/E ratio (avg)x
7.820
8.375
8.706
9.829
11.10
12.82
12.62
12.75
13.59
14.40
6.260
12.82
11.86
39
28.44
EV/EBITx
33.22
32.60
33.06
30.86
30.30
34.82
36.83
38.46
40.60
37.42
36.41
37.42
34.02
72
24.97
FCF yield (avg)%
10.10
10.84
9.26
6.91
3.96
4.58
6.48
9.24
9.01
7.06
4.73
7.06
8.03
25
22.21
FCF margin%
25.27
23.24
25.43
23.53
25.82
25.99
27.50
27.71
27.94
29.71
28.55
27.71
25.90
37
1.455
FCF / Net incomex
1.525
1.461
1.438
1.543
1.566
1.373
1.300
1.259
1.343
1.363
0.683
1.343
1.406
18
22.03
ROIC%
24.94
25.17
25.55
23.38
23.51
23.28
24.14
24.59
22.95
23.12
6.25
23.28
23.83
65
17.50
Return on equity%
28.20
31.01
31.27
30.67
33.52
33.17
31.22
28.70
28.93
31.66
5.51
31.22
31.12
67
26.68
Return on assets%
10.65
10.31
10.26
9.90
9.07
11.75
8.77
11.30
11.82
9.83
28.41
11.30
10.29
91
10.40
EPSRp
10.89
10.22
10.49
10.58
10.11
10.81
12.29
13.78
13.83
13.50
11.26
5.96%
2.27%
—
25.98
EPS growth%
14.31
12.76
10.07
9.87
7.20
6.05
7.52
5.27
2.65
0.40
26.01
5.27
7.36
87
22.61
Bookvalue per shRp
7.42
8.11
8.79
10.40
11.84
11.96
11.86
12.37
14.63
14.79
16.24
4.54%
7.84%
—
6.91
FCF per shareRp
5.45
5.93
5.45
5.82
5.41
5.60
5.86
6.50
6.26
6.88
6.35
4.94%
2.09%
—
4.79
Dividend per shRp
10.45
11.30
13.41
14.76
14.77
15.05
17.36
20.69
21.26
23.53
5.22
9.76%
8.99%
—
8.63
Div yield (avg)%
21.08
24.06
21.97
19.14
20.78
22.46
23.69
25.39
27.35
27.83
12.01
25.39
23.07
91
11.96
Payout ratio%
0.40
0.40
0.40
0.40
0.40
0.40
0.40
0.40
0.40
0.40
20.88
0.40
0.40
56
3.076
Shares (diluted)B
3.257
3.160
3.294
3.773
4.089
4.737
5.249
5.006
4.784
4.776
3.147
3.15%
4.24%
81
19.05
Buyback yield%
28.98
30.05
31.77
32.47
31.91
34.16
32.56
34.14
34.53
36.99
7.94
34.16
32.51
54
1.171
D/E ratiox
1.232
1.393
1.549
1.481
1.561
1.635
1.614
1.785
1.896
2.168
0.393
1.785
1.588
90
33.24
Enterprise valueRp B
85.42
90.19
88.55
89.02
87.23
101.9
113.2
121.1
120.9
125.5
34.60
7.55%
4.89%
15
54.31
LT debtRp B
5.064
4.777
4.681
3.953
4.036
3.466
3.587
3.484
3.701
3.962
28.29
(0.37%)
(2.00%)
25
Cost of revenue
6.91%
1.00×
Operating expenses
6.57%
0.97×
Spread over hurdle
(5.37%)