37.21
RevenueRp B
42.16
46.37
51.51
54.84
59.66
65.45
71.32
76.21
81.95
90.09
40.56
8.59%
8.95%
41
28.73
Revenue growth%
21.36
23.21
21.13
18.51
16.93
19.09
16.70
15.40
17.94
15.14
19.76
16.70
18.23
44
14.01
Gross margin%
24.60
24.95
24.50
22.95
22.43
20.09
19.27
21.10
18.58
17.82
18.29
19.27
21.77
77
18.42
Operating margin%
18.04
15.47
17.51
15.14
13.93
13.93
16.21
18.45
18.54
19.78
13.11
18.45
16.86
36
9.59
Net margin%
24.67
23.70
21.64
22.30
22.90
24.86
27.61
28.79
26.01
27.49
2.26
27.49
24.76
11
32.59
P/E ratio (avg)x
46.09
46.67
52.33
58.41
65.69
77.76
77.20
86.30
99.95
117.8
9.543
86.30
71.44
20
8.060
EV/EBITx
31.03
32.43
29.62
33.42
32.70
32.38
34.48
34.56
31.25
29.44
21.29
32.38
32.41
36
3.68
FCF yield (avg)%
14.53
11.72
13.89
14.34
13.31
16.30
15.04
12.25
14.63
13.05
27.61
14.63
14.11
15
3.48
FCF margin%
9.95
9.21
9.82
9.52
11.31
13.33
14.02
12.12
14.51
16.87
10.96
14.02
11.71
69
1.368
FCF / Net incomex
0.120
0.118
0.117
0.112
0.105
0.106
0.115
0.102
0.098
0.086
1.767
0.102
0.109
41
15.54
ROIC%
17.54
18.54
19.76
21.87
19.92
18.01
19.40
18.79
21.54
20.13
16.84
19.40
19.58
46
13.79
Return on equity%
25.39
22.81
25.37
25.29
27.17
29.83
27.48
25.15
27.31
26.92
13.26
27.31
26.15
14
19.14
Return on assets%
15.59
17.48
16.71
15.03
13.05
10.93
10.84
12.48
13.59
12.01
24.89
12.01
13.32
13
12.69
EPSRp
98.13
99.41
103.53
108.69
104.63
114.38
121.70
139.53
135.09
146.08
13.91
6.90%
5.43%
—
27.76
EPS growth%
11.50
9.20
6.99
6.09
8.34
9.74
12.31
9.87
11.30
10.25
12.49
10.25
9.81
11
13.78
Bookvalue per shRp
25.22
25.61
29.39
29.44
31.94
31.60
35.82
34.79
38.78
38.22
18.24
3.66%
5.40%
—
22.53
FCF per shareRp
31.41
36.89
42.93
43.01
42.39
50.42
49.69
53.43
54.80
58.57
58.61
6.68%
7.59%
—
24.55
Dividend per shRp
27.04
28.31
27.79
27.70
29.52
35.52
36.34
36.10
41.56
45.10
46.03
8.85%
4.99%
—
4.43
Div yield (avg)%
14.67
14.23
15.09
14.31
15.79
17.59
18.73
18.20
15.65
13.85
24.68
17.59
15.37
46
9.11
Payout ratio%
9.37
7.62
4.93
4.33
5.18
3.61
0.98
2.31
4.87
7.64
9.92
3.61
4.90
24
0.889
Shares (diluted)B
1.296
1.508
1.771
1.818
2.144
2.365
2.295
2.337
2.414
2.774
0.851
5.29%
9.57%
73
28.69
Buyback yield%
22.74
24.68
25.64
22.71
21.84
22.85
25.54
26.17
28.90
31.17
16.99
26.17
25.11
9
0.293
D/E ratiox
0.194
0.194
0.214
0.220
0.226
0.230
0.269
0.291
0.283
0.336
0.618
0.283
0.228
49
92.81
Enterprise valueRp B
47.62
49.31
53.58
52.18
62.58
67.07
71.82
86.21
92.94
97.07
10.23
9.18%
8.30%
56
53.01
LT debtRp B
130.6
145.0
145.8
137.6
145.0
140.7
130.5
144.5
165.3
184.2
81.13
4.90%
4.55%
88
Cost of revenue
8.51%
0.96×
Operating expenses
10.25%
1.13×
Goodwill & intangibles
15.57%
Spread over hurdle
(0.58%)