3.769
RevenueRp B
10.02
10.06
10.36
10.58
11.09
11.37
11.82
12.41
12.81
13.30
4.114
3.70%
2.96%
79
16.41
Revenue growth%
29.58
32.44
34.79
36.15
34.20
33.32
35.26
37.74
35.71
37.96
19.72
35.71
35.03
11
30.00
Gross margin%
6.21
4.20
3.93
4.86
3.17
1.73
1.77
2.26
1.23
2.90
22.27
1.77
3.03
20
24.57
Operating margin%
27.81
27.14
25.64
23.97
24.22
22.49
19.69
18.63
18.53
15.53
23.72
18.63
23.23
56
2.63
Net margin%
27.77
27.32
26.85
25.16
22.94
24.94
22.60
22.61
24.38
22.95
8.85
22.95
24.66
29
16.72
P/E ratio (avg)x
13.42
14.22
14.76
14.86
14.61
16.04
17.98
20.27
22.22
21.88
25.67
20.27
15.45
63
32.97
EV/EBITx
29.28
34.55
34.98
41.04
43.01
42.39
43.99
44.07
52.30
50.56
11.21
44.07
42.70
94
14.27
FCF yield (avg)%
16.29
18.30
16.77
18.86
17.45
17.03
15.04
12.24
11.89
12.15
3.92
12.24
16.53
60
24.10
FCF margin%
16.47
17.73
20.08
21.45
22.18
23.53
25.05
26.24
25.35
26.26
24.98
25.35
22.86
30
1.507
FCF / Net incomex
2.000
2.002
2.183
2.445
2.830
3.134
3.208
3.383
3.353
3.729
1.612
3.353
2.982
47
17.69
ROIC%
26.14
24.20
22.52
24.91
26.68
26.63
23.98
25.10
27.97
29.85
28.73
26.63
25.62
77
14.88
Return on equity%
25.93
26.25
24.87
22.84
21.64
21.94
24.07
23.12
23.35
24.67
26.20
23.35
23.71
82
29.17
Return on assets%
6.42
4.94
2.10
4.04
3.14
3.93
1.11
0.40
0.40
2.23
23.57
1.11
2.68
43
2.19
EPSRp
2.96
3.01
3.00
3.09
3.55
3.75
3.73
3.50
3.96
3.87
2.26
1.71%
2.12%
—
7.43
EPS growth%
21.91
21.75
23.77
25.22
27.64
25.96
28.37
30.80
33.04
33.25
17.88
30.80
26.80
22
2.35
Bookvalue per shRp
2.93
2.62
2.35
2.54
2.48
2.48
2.39
2.41
2.47
2.50
2.36
0.09%
(1.76%)
—
3.02
FCF per shareRp
5.65
6.83
7.65
9.16
9.48
10.44
12.38
14.03
16.97
17.71
1.43
13.31%
13.91%
—
1.89
Dividend per shRp
0.66
0.69
0.61
0.57
0.54
0.56
0.47
0.45
0.41
0.38
1.77
(6.71%)
(6.32%)
—
22.78
Div yield (avg)%
23.44
24.21
22.79
22.36
23.61
20.76
18.45
18.15
20.34
17.38
13.67
18.45
21.56
44
27.46
Payout ratio%
32.53
30.62
27.90
25.02
26.70
28.44
29.36
28.34
26.30
28.05
15.81
28.34
28.20
13
1.565
Shares (diluted)B
1.874
2.199
2.229
2.453
2.521
2.467
2.656
2.685
3.175
3.267
1.625
5.33%
6.59%
78
23.14
Buyback yield%
23.16
22.35
25.32
23.72
24.41
23.00
20.37
19.59
21.64
23.06
5.03
21.64
23.03
54
0.223
D/E ratiox
0.916
0.819
0.846
0.851
0.871
0.799
0.868
0.919
0.872
0.943
1.428
0.872
0.869
47
10.92
Enterprise valueRp B
16.74
18.54
17.56
20.02
22.36
22.88
21.89
21.48
20.80
23.34
2.162
0.86%
4.19%
19
5.505
LT debtRp B
10.19
9.810
10.58
12.51
13.87
13.92
14.02
16.54
18.03
19.88
13.55
7.46%
7.26%
25
Cost of revenue
2.96%
1.00×
Operating expenses
3.20%
1.02×
Cash and investments
17.78%
Spread over hurdle
(4.90%)