79.46
RevenueRp B
55.92
58.66
63.28
66.35
70.50
73.63
80.15
86.76
90.76
95.29
81.91
6.21%
6.05%
7
5.79
Revenue growth%
37.41
37.78
39.75
40.56
42.73
39.82
40.72
43.52
45.81
44.48
14.86
43.52
40.64
48
4.48
Gross margin%
11.41
11.17
10.72
11.18
8.29
8.96
9.53
6.60
3.69
2.33
10.73
6.60
9.24
92
25.03
Operating margin%
6.44
8.86
10.99
10.53
11.93
11.92
10.22
12.87
14.28
16.82
21.76
12.87
11.46
46
16.81
Net margin%
17.05
16.14
15.98
17.99
19.99
21.08
23.65
23.80
22.85
22.70
21.30
22.85
20.54
14
17.83
P/E ratio (avg)x
13.62
15.64
14.70
14.43
16.05
15.82
15.25
15.60
14.96
16.81
33.98
15.60
15.42
73
19.36
EV/EBITx
34.90
40.85
46.51
45.50
44.64
52.16
58.97
64.02
74.90
70.81
30.72
64.02
49.33
78
26.36
FCF yield (avg)%
7.32
4.60
5.87
7.21
5.38
3.81
5.83
4.91
6.81
7.30
6.08
5.83
5.85
21
20.80
FCF margin%
23.05
20.11
21.39
22.85
20.12
22.95
23.47
24.82
27.63
28.66
19.73
24.82
23.00
16
0.976
FCF / Net incomex
0.324
0.363
0.390
0.452
0.520
0.539
0.572
0.674
0.816
0.954
1.029
0.674
0.530
58
5.59
ROIC%
29.75
30.58
28.45
31.26
32.59
31.67
32.19
34.31
37.30
38.84
2.06
34.31
31.93
85
18.37
Return on equity%
28.49
28.58
28.74
28.83
30.05
29.67
32.36
30.16
29.89
29.59
27.78
29.89
29.63
64
4.85
Return on assets%
18.82
21.20
19.54
20.98
21.00
21.39
19.72
19.87
21.62
18.94
18.12
19.87
20.42
25
4.08
EPSRp
5.56
6.06
5.25
4.73
4.68
4.58
4.63
4.95
4.53
4.62
4.29
(0.25%)
(1.93%)
—
17.29
EPS growth%
29.67
30.65
31.85
32.87
34.55
32.46
30.67
31.32
28.59
28.49
5.27
30.67
31.00
61
5.06
Bookvalue per shRp
1.94
1.96
2.16
2.08
2.35
2.35
2.47
2.46
2.94
2.92
1.45
4.49%
4.21%
—
4.59
FCF per shareRp
2.76
2.55
2.30
2.13
2.30
2.47
2.30
2.18
2.35
2.25
4.90
(0.46%)
(2.76%)
—
1.68
Dividend per shRp
3.38
3.52
3.66
3.60
4.00
3.98
4.42
4.18
4.65
5.17
5.70
5.28%
4.32%
—
18.29
Div yield (avg)%
2.13
4.53
6.25
7.46
5.71
3.29
4.87
2.85
3.44
1.31
29.53
3.29
3.99
34
25.88
Payout ratio%
5.57
5.27
4.15
2.39
2.90
0.56
0.40
0.44
1.92
2.34
8.96
0.56
2.37
26
12.00
Shares (diluted)B
19.48
23.22
24.69
24.17
23.50
26.91
28.80
30.16
35.08
35.29
12.22
8.47%
8.05%
13
8.24
Buyback yield%
0.40
0.40
0.40
2.45
3.87
1.05
0.40
1.41
0.40
2.49
26.67
1.05
0.72
59
1.159
D/E ratiox
1.297
1.473
1.438
1.531
1.417
1.618
1.754
1.658
1.724
1.723
1.287
1.723
1.575
65
23.14
Enterprise valueRp B
46.68
46.49
48.87
45.15
44.76
47.46
50.64
53.29
52.77
50.08
64.99
2.27%
1.62%
52
32.79
LT debtRp B
17.71
17.66
18.27
18.01
15.56
16.67
15.12
14.59
13.33
11.81
46.57
(5.37%)
(4.00%)
90
Cost of revenue
6.30%
1.02×
Operating expenses
5.84%
0.98×
Spread over hurdle
(8.50%)