11.24
RevenueRp B
27.16
27.19
27.24
27.51
27.02
27.56
27.09
26.65
26.91
27.53
11.93
0.37%
0.31%
83
20.69
Revenue growth%
20.71
21.53
22.56
24.18
24.80
23.22
25.95
24.53
26.63
26.47
22.92
25.95
24.36
55
28.05
Gross margin%
19.54
20.35
18.09
15.61
15.81
16.15
17.25
16.99
19.02
21.25
7.18
17.25
17.67
33
24.21
Operating margin%
14.34
14.08
13.97
16.27
18.01
15.80
15.46
16.14
17.54
15.53
21.74
15.80
15.66
41
25.11
Net margin%
9.64
10.24
10.19
10.37
7.84
7.64
7.42
7.16
6.53
5.94
13.21
7.16
7.74
74
22.98
P/E ratio (avg)x
29.61
33.51
39.07
42.02
50.00
58.43
66.15
73.48
82.96
94.24
23.61
73.48
54.22
53
23.94
EV/EBITx
11.35
11.64
11.13
12.04
11.02
10.10
10.52
9.651
10.14
8.897
29.26
10.10
10.77
52
23.89
FCF yield (avg)%
1.85
0.64
0.40
0.40
2.88
2.94
5.62
3.53
6.33
3.86
8.77
3.86
2.91
80
4.45
FCF margin%
17.99
16.64
16.40
13.40
13.14
11.26
8.86
6.13
7.20
4.67
22.57
7.20
12.20
15
1.091
FCF / Net incomex
1.935
2.256
2.142
2.294
2.212
2.578
2.468
2.617
2.779
3.138
0.844
2.617
2.381
80
17.02
ROIC%
13.13
14.53
15.25
16.84
19.03
16.15
17.11
20.09
19.44
21.15
27.08
19.44
16.97
79
10.12
Return on equity%
20.74
23.22
21.37
18.93
19.37
16.97
15.34
17.38
16.47
14.08
5.45
16.47
18.15
57
9.44
Return on assets%
26.19
24.07
22.15
19.81
19.97
18.13
16.95
15.95
13.98
14.06
12.78
15.95
18.97
85
11.08
EPSRp
14.25
17.05
19.70
22.68
23.34
24.70
27.66
29.92
30.27
29.71
12.04
4.94%
9.16%
—
12.30
EPS growth%
12.72
15.28
12.90
11.92
11.97
10.21
12.31
14.19
11.30
12.54
13.65
12.31
12.42
56
11.27
Bookvalue per shRp
8.91
8.62
7.34
6.74
6.02
6.09
5.25
5.53
5.30
5.27
7.10
(2.61%)
(4.95%)
—
2.15
FCF per shareRp
2.56
2.89
3.09
3.39
3.68
3.37
3.68
4.03
3.80
3.44
4.97
(1.29%)
3.38%
—
9.58
Dividend per shRp
4.65
4.89
4.91
5.16
5.46
5.10
5.67
6.30
6.19
6.16
7.60
2.45%
2.92%
—
20.79
Div yield (avg)%
10.57
10.55
9.35
8.40
9.86
10.95
11.84
13.17
10.93
12.28
8.63
11.84
10.75
72
19.76
Payout ratio%
14.93
15.56
15.59
13.77
12.33
12.84
15.47
17.58
15.57
13.58
13.99
15.47
15.20
13
2.465
Shares (diluted)B
2.110
2.178
2.242
2.418
2.352
2.449
2.547
2.673
2.522
2.384
2.505
0.27%
2.55%
94
21.29
Buyback yield%
21.11
19.40
17.75
19.74
22.00
23.79
26.04
27.27
29.13
31.05
7.38
27.27
22.89
49
0.223
D/E ratiox
0.574
0.608
0.582
0.585
0.632
0.565
0.587
0.580
0.507
0.495
0.579
0.565
0.581
73
14.98
Enterprise valueRp B
7.110
7.349
8.061
7.531
7.079
7.037
6.854
7.797
7.900
7.455
16.95
1.04%
1.91%
61
21.17
LT debtRp B
15.94
15.41
16.94
15.98
17.69
18.18
17.64
15.84
15.03
15.22
15.27
(2.96%)
(1.34%)
81
Cost of revenue
0.19%
0.99×
Operating expenses
0.81%
1.05×
Goodwill & intangibles
17.17%
Spread over hurdle
23.01%