4.481
RevenueRp B
41.84
44.38
45.86
47.13
48.41
49.82
52.96
55.03
57.96
60.88
4.927
4.69%
4.46%
80
26.98
Revenue growth%
9.93
8.21
5.87
6.53
8.87
10.12
13.05
14.07
14.85
13.31
20.61
13.31
10.02
58
12.46
Gross margin%
21.10
18.65
19.64
22.23
19.41
19.33
19.43
22.40
24.49
23.60
20.69
22.40
20.37
44
26.68
Operating margin%
25.39
26.46
27.66
29.51
26.70
26.40
27.23
27.91
30.18
28.48
6.95
27.91
27.44
17
27.95
Net margin%
13.69
15.26
13.61
16.04
16.68
16.95
15.53
15.43
13.30
14.99
10.70
15.43
15.35
45
22.49
P/E ratio (avg)x
28.55
31.80
33.60
35.42
36.31
34.42
38.62
44.60
50.67
58.47
8.008
44.60
35.87
18
13.02
EV/EBITx
29.32
32.09
33.35
36.25
35.58
36.11
33.64
37.01
42.02
47.05
21.53
37.01
35.84
65
20.31
FCF yield (avg)%
24.39
21.94
19.11
21.94
23.93
24.32
27.01
26.34
26.33
25.40
3.03
26.33
24.35
15
17.11
FCF margin%
0.72
0.40
3.35
3.81
1.03
3.04
3.04
2.34
4.11
5.37
4.42
3.04
3.04
27
1.226
FCF / Net incomex
0.343
0.304
0.295
0.312
0.299
0.279
0.248
0.212
0.181
0.165
0.363
0.212
0.287
26
4.97
ROIC%
26.58
27.19
26.43
27.48
28.19
28.98
26.42
27.05
28.94
29.83
12.63
28.94
27.33
71
20.10
Return on equity%
23.92
25.21
24.27
23.94
26.50
26.94
24.62
21.88
19.59
21.04
21.36
21.88
24.11
14
24.36
Return on assets%
23.77
25.66
27.18
29.81
32.39
34.72
36.68
34.20
33.35
33.41
26.75
34.20
32.87
38
20.93
EPSRp
9.25
9.57
10.45
11.84
11.41
10.85
10.21
10.19
10.25
9.91
23.24
(2.78%)
1.22%
—
24.45
EPS growth%
3.86
1.17
1.61
0.40
0.40
2.64
1.03
0.40
0.40
0.40
19.56
0.40
0.71
31
11.90
Bookvalue per shRp
37.45
40.95
37.65
36.24
33.93
34.67
37.68
35.15
36.15
37.36
17.42
1.94%
0.96%
—
19.08
FCF per shareRp
7.99
7.43
8.19
8.89
8.69
7.75
7.57
8.20
7.55
8.12
3.89
(1.34%)
0.39%
—
8.16
Dividend per shRp
13.36
13.40
16.12
16.87
19.80
21.49
21.91
22.28
23.56
27.24
16.41
6.59%
8.43%
—
18.67
Div yield (avg)%
3.21
3.62
3.77
2.09
2.46
3.41
4.32
1.36
1.49
1.70
5.79
1.70
2.83
32
2.74
Payout ratio%
19.10
19.70
19.71
22.14
19.36
21.58
21.59
20.21
21.05
21.49
18.56
21.49
20.63
29
1.083
Shares (diluted)B
1.161
1.171
1.074
1.000
0.897
0.955
1.011
1.089
1.050
0.947
1.111
1.09%
(2.48%)
27
19.19
Buyback yield%
27.63
30.03
29.91
31.65
30.51
30.86
32.14
30.31
27.45
24.94
25.96
30.31
30.17
55
0.275
D/E ratiox
0.861
0.941
0.941
0.989
0.936
0.858
0.882
0.835
0.869
0.789
0.762
0.858
0.875
47
27.19
Enterprise valueRp B
59.54
69.64
80.51
78.79
85.91
88.55
101.0
118.2
137.4
164.0
9.449
13.80%
12.05%
9
9.402
LT debtRp B
36.45
39.61
40.36
42.49
40.55
41.71
44.79
42.31
38.81
35.01
35.25
(2.89%)
0.31%
94
Cost of revenue
4.39%
0.99×
Operating expenses
3.55%
0.92×
Property and equipment
17.47%