51.47
RevenueRp B
63.94
64.48
64.39
64.87
65.15
66.30
65.20
65.55
66.07
67.49
54.30
0.71%
0.37%
34
27.95
Revenue growth%
6.58
4.86
5.24
6.43
5.17
7.79
9.24
9.82
9.89
11.82
10.32
9.82
7.19
74
11.92
Gross margin%
15.96
14.97
16.27
15.68
13.92
16.71
15.68
16.81
18.68
17.21
7.50
16.81
16.11
10
15.76
Operating margin%
6.84
5.00
5.78
3.86
5.45
5.56
3.34
4.77
5.43
3.95
4.85
4.77
5.21
32
12.70
Net margin%
9.06
11.15
14.08
14.02
16.65
19.53
21.60
22.05
21.79
19.39
23.40
21.60
18.02
34
34.53
P/E ratio (avg)x
27.05
27.12
24.75
27.47
30.59
30.88
30.76
28.53
31.39
30.71
37.30
30.76
29.56
14
19.14
EV/EBITx
43.59
43.02
44.58
42.07
39.33
45.30
42.31
47.75
46.01
49.41
26.64
46.01
44.08
16
22.77
FCF yield (avg)%
12.58
10.94
11.46
9.50
11.82
13.28
11.54
12.36
15.29
16.07
29.53
13.28
12.09
24
18.23
FCF margin%
9.53
8.38
10.98
13.44
16.41
17.60
19.35
17.05
14.74
15.75
3.99
17.05
15.24
83
0.432
FCF / Net incomex
1.545
1.595
1.713
1.781
1.974
2.102
2.175
2.321
2.218
2.316
1.274
2.218
2.038
87
4.21
ROIC%
24.71
26.50
26.55
23.82
22.40
22.61
22.79
25.15
26.51
27.85
15.29
25.15
24.93
25
8.87
Return on equity%
30.63
29.14
31.33
30.35
29.24
29.52
31.02
32.27
34.80
35.37
27.95
32.27
30.83
81
14.29
Return on assets%
19.98
17.60
19.70
21.56
19.76
18.78
19.21
17.83
17.73
16.65
23.76
17.83
18.99
6
5.03
EPSRp
2.82
2.99
2.77
2.85
2.79
2.82
2.76
2.55
2.52
2.69
5.47
(0.77%)
(0.97%)
—
4.49
EPS growth%
14.44
14.06
11.93
13.89
16.80
19.25
17.63
19.07
18.57
18.66
10.33
18.66
17.21
12
1.62
Bookvalue per shRp
5.15
5.36
5.43
5.65
6.60
6.59
6.74
7.44
8.70
9.82
3.96
8.27%
6.59%
—
4.59
FCF per shareRp
4.22
4.14
4.35
4.41
5.02
5.59
5.74
5.82
6.53
6.87
5.04
6.49%
6.80%
—
3.73
Dividend per shRp
4.05
4.35
4.42
4.18
4.48
5.18
5.14
5.47
5.28
5.41
2.16
3.82%
4.27%
—
6.29
Div yield (avg)%
16.69
15.88
16.58
16.78
14.34
16.86
17.89
20.56
17.71
19.80
18.11
17.89
16.82
38
27.76
Payout ratio%
23.22
24.49
22.06
19.85
18.01
15.37
14.53
15.89
18.87
18.72
22.86
15.89
18.79
27
6.252
Shares (diluted)B
7.164
7.222
7.876
7.579
7.662
7.719
8.255
7.672
7.724
7.754
6.434
0.24%
2.16%
29
18.22
Buyback yield%
9.86
10.17
13.09
13.75
12.25
11.66
9.59
6.76
5.30
5.45
27.08
6.76
10.01
92
0.482
D/E ratiox
1.343
1.273
1.187
1.306
1.208
1.370
1.577
1.566
1.676
1.598
1.156
1.577
1.356
55
12.18
Enterprise valueRp B
62.07
67.30
78.80
74.07
85.75
89.06
97.82
114.9
123.6
123.1
71.65
7.49%
6.57%
22
53.75
LT debtRp B
27.65
25.97
26.72
26.17
28.79
28.51
27.97
27.61
25.01
25.27
62.29
(2.57%)
(0.10%)
93
Cost of revenue
0.39%
1.00×
Operating expenses
0.57%
1.02×
Goodwill & intangibles
15.82%
Property and equipment
15.56%
Spread over hurdle
(4.41%)