9.308
RevenueRp B
42.23
43.70
45.45
47.82
50.47
54.44
57.54
62.05
66.85
72.34
9.498
7.47%
6.31%
86
16.17
Revenue growth%
19.75
21.57
19.60
19.34
21.18
18.56
21.36
20.18
18.99
18.85
27.83
18.99
19.67
71
13.91
Gross margin%
14.41
17.25
18.91
19.64
20.76
21.93
23.70
22.54
22.52
22.79
21.76
22.54
21.35
85
14.25
Operating margin%
23.30
23.34
22.26
24.41
22.59
22.75
25.62
27.37
29.04
26.39
13.67
26.39
23.88
14
29.12
Net margin%
0.40
0.40
1.10
2.10
0.40
0.40
0.69
0.40
0.40
3.15
2.52
0.40
0.40
14
36.31
P/E ratio (avg)x
6.515
7.066
6.879
6.397
5.829
6.266
6.189
6.008
5.776
5.543
24.31
6.008
6.228
23
6.302
EV/EBITx
21.60
24.39
25.76
26.13
27.44
29.67
30.56
34.35
39.70
42.85
20.98
34.35
28.56
79
29.02
FCF yield (avg)%
21.87
19.10
21.91
21.54
19.29
17.77
15.78
16.25
17.67
17.18
7.60
17.18
18.43
52
3.91
FCF margin%
26.49
28.49
29.60
27.06
29.42
32.32
33.12
35.73
34.30
36.30
16.82
34.30
30.96
64
0.170
FCF / Net incomex
2.106
2.375
2.713
2.939
3.213
3.333
3.740
4.184
4.251
4.753
0.815
4.184
3.273
21
17.40
ROIC%
14.99
13.37
15.87
15.24
15.78
18.33
18.34
15.51
16.42
18.28
12.12
18.28
15.83
34
29.89
Return on equity%
26.80
24.99
27.13
29.81
31.32
30.20
30.35
28.12
28.47
26.46
24.65
28.47
28.30
89
21.02
Return on assets%
6.70
3.86
4.76
5.40
3.09
0.40
0.40
1.50
0.40
3.01
22.76
0.40
3.05
62
3.05
EPSRp
1.63
1.54
1.47
1.52
1.41
1.24
1.12
1.12
1.21
1.04
3.35
(5.95%)
(5.95%)
—
26.28
EPS growth%
0.40
2.30
1.38
0.40
0.40
0.40
0.40
1.31
0.40
1.62
28.89
0.40
0.40
68
1.82
Bookvalue per shRp
3.60
3.67
3.68
3.69
3.67
4.23
4.32
4.94
5.61
5.89
2.31
9.96%
6.12%
—
1.68
FCF per shareRp
3.14
3.63
3.59
3.62
3.47
3.47
3.64
4.15
4.18
4.25
0.89
4.17%
4.01%
—
1.14
Dividend per shRp
4.70
5.41
5.44
6.08
6.30
7.08
8.13
9.26
9.58
10.22
2.82
10.16%
8.71%
—
2.38
Div yield (avg)%
28.65
31.24
30.89
32.21
32.88
32.07
29.68
27.66
28.93
27.03
9.78
28.93
30.29
62
4.92
Payout ratio%
10.87
9.65
9.84
8.91
6.16
7.95
5.16
3.37
0.71
0.40
19.43
3.37
7.05
60
13.07
Shares (diluted)B
19.24
19.49
22.38
22.25
25.92
31.08
35.12
40.33
41.99
48.64
12.70
13.42%
10.15%
91
15.80
Buyback yield%
0.40
0.40
0.40
3.11
1.07
0.40
0.40
0.48
0.55
1.74
18.32
0.48
0.44
7
1.785
D/E ratiox
1.408
1.396
1.263
1.194
1.278
1.258
1.422
1.332
1.227
1.165
1.657
1.258
1.270
65
27.58
Enterprise valueRp B
5.972
5.957
6.677
7.412
7.546
7.507
8.284
8.215
9.490
10.07
55.22
5.93%
6.21%
10
24.13
LT debtRp B
59.53
68.23
68.25
63.87
59.65
60.51
62.50
66.95
76.75
90.02
13.70
8.58%
4.79%
75
Cost of revenue
6.62%
1.03×
Operating expenses
5.54%
0.93×