21.32
RevenueRp B
31.13
31.76
32.78
34.80
36.27
38.09
39.12
41.53
43.27
44.77
23.28
4.30%
3.97%
78
19.61
Revenue growth%
24.92
26.18
25.55
27.69
26.12
25.51
24.40
25.84
23.32
23.46
7.86
24.40
25.53
45
18.50
Gross margin%
13.82
13.11
11.50
14.48
17.09
15.35
16.22
19.14
16.80
17.23
3.52
16.80
15.79
44
23.61
Operating margin%
12.17
12.28
13.75
11.21
10.37
8.23
6.88
9.50
9.96
11.86
22.02
9.50
10.79
52
22.95
Net margin%
6.97
4.51
6.52
4.04
4.74
5.49
5.12
3.29
5.16
6.46
26.97
5.16
5.14
41
7.456
P/E ratio (avg)x
26.62
28.57
26.72
24.16
24.94
28.29
29.49
33.41
30.67
28.37
21.20
29.49
28.33
81
35.16
EV/EBITx
21.88
21.62
23.13
24.57
25.68
22.56
25.14
23.15
21.23
22.58
33.89
22.58
22.86
70
10.53
FCF yield (avg)%
28.79
31.72
28.91
28.41
27.14
29.10
28.89
28.69
30.52
28.52
20.17
28.89
28.84
18
9.95
FCF margin%
1.30
3.61
3.04
3.47
4.70
2.87
2.80
2.04
0.52
1.97
27.53
2.04
2.84
63
0.546
FCF / Net incomex
1.011
1.071
1.107
1.013
1.139
1.101
1.064
1.164
1.171
1.160
0.742
1.160
1.104
28
7.17
ROIC%
21.60
22.97
20.40
18.05
15.58
15.40
14.39
13.28
13.04
15.64
9.78
14.39
15.61
61
5.09
Return on equity%
13.93
11.39
10.81
8.60
6.60
9.57
7.66
9.93
10.69
10.08
22.73
9.93
10.00
76
18.95
Return on assets%
9.24
8.48
9.19
9.94
11.95
10.89
12.24
14.12
14.70
14.13
10.77
14.12
11.42
63
9.69
EPSRp
12.38
13.05
13.40
14.86
16.97
16.86
19.51
21.56
20.94
22.94
9.88
6.22%
8.02%
—
22.31
EPS growth%
22.65
21.09
24.03
24.58
26.52
25.52
25.87
23.26
22.63
24.03
19.57
24.03
24.03
16
8.74
Bookvalue per shRp
14.19
14.84
17.40
20.70
23.71
27.09
28.93
34.17
33.33
36.90
4.15
9.24%
10.38%
—
13.50
FCF per shareRp
14.86
14.81
15.67
16.46
17.42
18.56
17.86
17.07
16.63
16.45
9.87
(1.14%)
1.29%
—
5.39
Dividend per shRp
21.77
23.14
26.30
30.68
29.25
31.24
35.12
36.64
38.18
45.17
10.29
9.08%
8.56%
—
16.38
Div yield (avg)%
13.81
14.14
11.77
11.35
12.57
13.92
13.06
11.48
11.61
10.98
11.84
11.61
12.17
20
18.29
Payout ratio%
32.67
33.75
33.26
34.57
35.13
33.01
35.03
32.35
29.63
31.41
17.84
32.35
33.13
80
1.337
Shares (diluted)B
1.589
1.814
2.132
2.498
2.673
2.688
3.118
2.949
3.426
3.940
1.361
8.07%
9.59%
15
25.66
Buyback yield%
18.77
19.63
20.53
21.00
21.88
20.82
23.56
25.39
27.10
25.04
7.45
25.04
21.44
67
1.600
D/E ratiox
0.623
0.671
0.683
0.631
0.637
0.645
0.585
0.650
0.635
0.602
1.639
0.635
0.636
84
13.42
Enterprise valueRp B
18.50
19.41
20.67
20.55
21.77
21.30
23.80
26.58
26.39
28.46
12.61
5.50%
4.00%
49
15.79
LT debtRp B
4.128
3.948
3.937
3.966
3.698
3.907
3.451
3.255
3.003
3.026
16.27
(3.94%)
(3.99%)
87
Cost of revenue
4.19%
1.02×
Operating expenses
3.85%
0.99×
Spread over hurdle
(9.17%)