8.423
RevenueRp B
62.77
62.51
62.54
61.47
61.15
62.66
62.56
62.92
61.51
61.98
8.791
0.27%
(0.21%)
46
3.80
Revenue growth%
25.78
26.98
25.47
23.59
25.13
22.52
21.12
22.13
23.91
24.71
17.99
22.52
24.31
51
24.38
Gross margin%
29.98
28.07
25.37
23.64
24.63
22.35
20.44
21.29
19.74
17.29
2.25
20.44
23.00
81
8.69
Operating margin%
2.39
2.54
3.51
1.97
3.64
4.48
1.51
4.21
7.00
5.52
17.36
4.48
3.58
79
26.27
Net margin%
25.93
25.08
24.58
27.19
24.57
26.91
24.95
22.81
22.44
20.42
8.11
22.81
24.76
90
25.66
P/E ratio (avg)x
60.98
71.23
82.01
91.99
107.7
129.5
141.8
154.5
170.8
179.4
22.69
154.5
118.6
92
23.22
EV/EBITx
24.99
26.28
26.88
31.22
31.93
33.78
38.27
43.78
46.71
47.03
35.40
43.78
32.85
85
11.07
FCF yield (avg)%
3.33
4.23
1.35
0.43
3.41
2.98
1.24
0.40
0.40
0.40
12.54
0.40
1.29
31
4.68
FCF margin%
10.08
11.52
10.13
13.11
12.69
12.83
13.79
14.54
13.15
15.28
25.68
13.79
12.97
73
1.253
FCF / Net incomex
0.386
0.346
0.304
0.288
0.280
0.247
0.266
0.244
0.222
0.202
1.536
0.244
0.273
40
26.08
ROIC%
25.05
27.47
30.22
29.72
29.26
31.14
33.23
33.80
31.25
30.74
2.08
31.25
30.48
59
2.44
Return on equity%
0.40
2.41
5.18
6.26
8.14
5.47
6.87
8.77
6.61
3.83
25.81
6.61
5.86
37
25.24
Return on assets%
10.99
9.68
6.93
9.04
6.69
7.59
6.31
5.05
8.03
10.62
12.22
7.59
7.81
42
5.44
EPSRp
21.50
22.33
25.02
28.27
30.19
34.67
33.13
38.12
39.44
42.89
5.60
7.28%
8.14%
—
22.16
EPS growth%
28.95
31.76
31.87
32.06
32.01
29.41
27.29
28.54
26.00
28.35
22.49
28.35
29.18
49
25.30
Bookvalue per shRp
6.42
7.38
8.48
9.63
9.78
9.48
9.81
10.51
10.80
12.24
26.91
4.59%
6.81%
—
27.83
FCF per shareRp
30.35
33.97
31.61
33.74
32.75
36.13
40.51
44.11
45.42
43.48
13.08
5.84%
4.74%
—
6.65
Dividend per shRp
15.73
16.62
17.37
16.82
18.54
20.65
20.98
22.48
23.31
22.31
19.63
3.77%
3.74%
—
27.00
Div yield (avg)%
11.70
8.72
7.81
10.32
7.86
7.91
7.38
5.67
3.50
1.97
8.96
5.67
7.83
32
8.99
Payout ratio%
12.90
13.27
11.79
12.02
11.07
8.97
6.20
8.10
7.26
7.90
8.22
7.90
10.02
37
0.740
Shares (diluted)B
1.186
1.188
1.342
1.401
1.541
1.642
1.803
1.958
2.018
2.047
0.699
5.84%
5.86%
44
28.83
Buyback yield%
24.52
26.43
27.60
26.14
25.36
24.44
25.30
24.54
24.62
25.56
12.49
24.62
25.33
62
0.122
D/E ratiox
0.276
0.281
0.297
0.294
0.338
0.375
0.429
0.485
0.495
0.578
1.637
0.485
0.356
90
14.25
Enterprise valueRp B
6.421
6.811
7.552
8.614
9.392
9.531
11.07
12.37
14.12
13.40
55.25
7.37%
8.68%
17
31.42
LT debtRp B
76.48
73.54
65.07
67.16
72.62
67.58
64.84
59.72
55.78
59.01
4.751
(4.06%)
(2.80%)
91
Cost of revenue
(0.19%)
1.00×
Operating expenses
(0.25%)
1.00×
Property and equipment
16.77%
Spread over hurdle
(7.30%)