11.01
RevenueRp B
7.583
7.816
8.052
8.491
8.793
8.986
9.498
9.983
10.50
11.16
11.79
4.89%
4.42%
10
5.13
Revenue growth%
29.78
32.57
32.24
34.21
36.07
37.81
38.50
35.52
35.30
37.15
23.45
37.15
35.41
90
27.91
Gross margin%
15.09
14.38
12.79
11.55
13.29
12.84
11.11
13.03
11.60
12.14
9.72
12.14
12.81
14
5.05
Operating margin%
21.48
24.38
26.60
27.03
29.32
31.24
29.92
27.30
28.96
31.80
15.97
29.92
28.13
74
22.92
Net margin%
29.19
30.97
30.48
31.74
33.29
35.10
37.61
34.74
37.40
37.27
5.44
37.27
34.01
10
20.95
P/E ratio (avg)x
25.59
24.16
23.60
21.73
23.96
26.52
30.03
32.18
30.41
33.21
21.63
30.41
26.06
6
16.16
EV/EBITx
45.16
51.93
50.27
58.17
58.97
62.13
59.13
63.70
67.17
76.85
13.57
63.70
59.05
19
4.39
FCF yield (avg)%
17.88
16.73
17.86
17.91
20.91
20.46
22.83
21.17
23.67
25.07
11.62
22.83
20.69
21
21.49
FCF margin%
2.93
5.39
5.77
2.99
0.40
0.82
0.40
0.40
0.40
0.40
3.43
0.40
0.61
40
1.720
FCF / Net incomex
0.837
0.895
0.938
0.937
0.954
1.009
1.133
1.315
1.244
1.191
0.281
1.191
0.981
88
8.09
ROIC%
15.11
13.77
12.43
9.95
12.01
11.53
13.98
15.69
12.83
14.61
7.69
13.98
13.30
32
27.90
Return on equity%
17.62
18.49
18.57
17.29
16.87
17.57
15.14
16.44
16.98
14.42
5.91
16.44
17.13
83
24.70
Return on assets%
5.06
5.84
5.20
2.81
3.38
4.36
5.53
3.76
3.46
2.62
20.31
3.76
4.06
32
1.63
EPSRp
2.14
2.07
2.11
2.24
2.24
2.16
2.24
2.11
2.26
2.42
1.74
1.58%
1.11%
—
10.67
EPS growth%
13.75
11.58
11.19
10.59
11.96
14.94
17.19
14.31
17.04
15.47
19.81
15.47
14.03
86
3.45
Bookvalue per shRp
2.84
3.12
2.80
3.04
2.75
2.81
3.10
2.92
2.77
2.88
3.43
0.93%
0.12%
—
4.51
FCF per shareRp
3.55
3.88
3.90
4.03
3.92
4.02
4.64
4.89
4.98
5.01
3.08
5.07%
3.83%
—
3.62
Dividend per shRp
3.69
3.98
4.09
4.10
3.82
3.33
3.02
3.22
2.94
3.12
4.74
(4.00%)
(3.05%)
—
25.68
Div yield (avg)%
18.71
16.19
15.41
16.46
18.32
18.86
17.79
17.89
20.42
19.64
27.46
18.86
18.10
69
17.76
Payout ratio%
17.64
19.57
20.27
20.58
23.41
23.51
22.30
25.13
25.48
25.29
7.18
25.13
22.86
7
1.031
Shares (diluted)B
0.879
0.852
0.915
1.030
1.129
1.086
1.007
1.121
1.214
1.143
1.008
0.24%
2.64%
49
12.65
Buyback yield%
7.69
8.00
7.36
9.41
9.75
10.03
9.58
9.08
8.32
9.51
8.52
9.51
9.25
35
1.695
D/E ratiox
1.539
1.530
1.589
1.649
1.664
1.854
2.032
2.323
2.504
2.634
0.947
2.323
1.759
21
9.889
Enterprise valueRp B
4.864
4.437
4.673
4.734
4.306
3.844
3.905
3.865
4.026
4.151
11.88
(0.73%)
(1.49%)
62
7.360
LT debtRp B
18.00
19.58
19.82
21.00
25.18
25.00
27.28
31.03
30.33
30.24
9.599
3.73%
6.63%
43
Cost of revenue
4.39%
1.00×
Operating expenses
4.96%
1.05×
Property and equipment
21.48%