34.92
RevenueRp M
63.47
65.38
67.42
69.78
71.22
72.54
75.00
78.43
78.90
79.68
38.15
2.27%
2.42%
85
25.95
Revenue growth%
16.51
17.86
20.23
19.90
22.42
20.89
20.53
22.66
21.71
21.18
23.85
21.18
20.71
34
14.30
Gross margin%
18.77
18.11
18.46
17.58
17.07
18.91
21.22
20.70
21.69
24.25
13.49
21.22
18.84
12
9.14
Operating margin%
19.51
17.88
19.86
20.65
20.87
22.78
20.78
19.09
21.70
24.32
23.77
21.70
20.72
55
19.75
Net margin%
20.34
21.26
22.50
19.68
20.34
20.60
20.75
19.39
21.85
21.14
24.16
20.75
20.67
7
12.36
P/E ratio (avg)x
19.09
20.82
22.34
22.92
23.98
23.17
24.40
27.43
30.40
32.74
36.89
27.43
23.57
59
33.15
EV/EBITx
45.26
46.74
45.22
45.65
46.69
51.07
56.39
62.27
71.55
72.69
36.41
62.27
48.91
79
6.65
FCF yield (avg)%
22.18
22.21
21.10
19.99
22.98
25.09
25.60
24.72
25.75
22.82
21.66
25.09
22.90
88
7.15
FCF margin%
17.91
16.27
14.25
15.15
16.41
15.55
17.88
15.82
15.08
15.76
29.95
15.76
15.79
36
1.486
FCF / Net incomex
0.571
0.615
0.645
0.596
0.618
0.565
0.631
0.648
0.595
0.574
0.412
0.595
0.605
62
25.82
ROIC%
25.49
23.63
26.54
29.50
28.67
31.67
34.19
34.47
35.66
34.79
26.65
34.47
30.58
33
3.36
Return on equity%
18.78
18.51
16.15
14.91
15.21
15.27
15.28
17.46
15.28
17.95
5.09
15.28
15.71
25
19.07
Return on assets%
5.54
3.85
1.07
0.40
1.99
4.78
3.15
5.09
7.43
9.26
10.98
5.09
4.32
6
0.05
EPSRp
0.02
0.02
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.04
0.05
5.55%
4.18%
—
9.83
EPS growth%
23.82
21.56
20.81
19.36
16.47
13.57
15.13
16.77
14.31
17.15
9.49
15.13
16.96
54
0.05
Bookvalue per shRp
0.06
0.06
0.07
0.06
0.06
0.06
0.06
0.06
0.06
0.06
0.04
(0.47%)
0.21%
—
0.06
FCF per shareRp
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.06
(6.12%)
(3.18%)
—
0.01
Dividend per shRp
0.06
0.06
0.06
0.07
0.07
0.08
0.07
0.07
0.07
0.08
0.03
1.48%
3.12%
—
19.50
Div yield (avg)%
27.33
29.42
29.97
30.33
29.43
26.48
25.34
25.50
25.41
26.83
14.53
25.50
27.08
70
8.71
Payout ratio%
9.14
8.25
9.60
11.59
13.23
11.68
12.11
14.17
15.36
14.81
28.50
14.17
11.90
49
1.424
Shares (diluted)B
1.836
1.987
1.897
2.241
2.146
2.114
2.302
2.654
2.603
2.540
1.361
3.43%
4.83%
79
10.25
Buyback yield%
18.82
16.11
19.05
22.02
19.25
18.86
17.01
17.19
18.83
16.55
7.92
17.19
18.83
90
0.976
D/E ratiox
1.472
1.420
1.421
1.322
1.389
1.577
1.652
1.836
1.782
1.704
0.284
1.704
1.525
12
20.33
Enterprise valueRp M
12.23
12.14
12.40
11.96
11.34
10.90
10.27
9.122
8.815
7.736
54.84
(7.36%)
(5.31%)
44
54.10
LT debtRp M
52.38
48.74
44.64
39.85
33.70
30.61
29.89
29.68
29.07
26.39
63.93
(4.77%)
(8.01%)
44
Cost of revenue
2.56%
1.01×
Operating expenses
2.07%
0.97×
Cash and investments
16.92%
Spread over hurdle
10.99%