11.57
RevenueRp B
36.01
38.81
41.59
43.63
47.27
49.93
54.12
57.91
60.74
63.82
12.59
6.19%
6.62%
69
26.19
Revenue growth%
16.71
15.37
13.24
14.93
13.89
14.89
14.47
17.24
17.72
15.29
9.62
15.29
15.11
8
29.25
Gross margin%
23.13
20.16
22.24
19.68
19.31
19.76
19.31
22.03
20.80
23.35
21.38
20.80
20.48
77
25.76
Operating margin%
17.45
16.98
15.84
16.33
16.89
16.50
16.49
16.70
15.77
14.48
17.25
16.49
16.50
35
2.28
Net margin%
6.67
3.79
5.47
3.57
3.19
3.89
2.47
3.66
4.86
2.95
21.61
3.66
3.72
35
32.09
P/E ratio (avg)x
8.734
9.825
10.28
10.04
11.09
11.18
12.90
14.41
13.86
15.78
30.40
13.86
11.14
89
15.99
EV/EBITx
40.97
46.19
46.04
49.72
52.37
54.43
53.81
50.49
47.12
45.28
32.50
50.49
48.42
62
27.88
FCF yield (avg)%
13.19
12.01
10.80
10.34
8.47
7.16
8.20
5.75
4.09
5.76
29.59
5.76
8.34
20
5.18
FCF margin%
22.57
24.93
25.78
27.95
25.19
23.95
26.95
24.54
23.27
24.35
16.02
24.35
24.74
22
1.035
FCF / Net incomex
0.372
0.322
0.277
0.280
0.249
0.261
0.255
0.268
0.288
0.284
1.714
0.268
0.279
88
16.17
ROIC%
12.40
14.21
16.89
19.52
21.63
23.25
21.59
20.42
19.60
18.35
21.86
20.42
19.56
64
22.05
Return on equity%
12.56
9.88
11.25
11.59
8.83
6.25
3.42
1.66
0.92
0.40
29.21
1.66
7.54
37
22.14
Return on assets%
9.31
9.59
7.50
4.62
5.70
5.36
3.38
2.09
0.40
2.95
17.40
2.95
4.99
51
7.64
EPSRp
4.56
4.22
4.53
4.61
4.32
4.65
4.92
5.64
5.54
5.53
8.06
5.07%
1.10%
—
25.23
EPS growth%
3.13
3.82
1.30
0.40
2.65
5.11
7.56
9.71
12.66
15.49
10.45
9.71
4.47
82
2.59
Bookvalue per shRp
13.38
13.38
15.19
16.63
19.81
20.65
24.05
27.62
33.55
34.83
2.23
11.95%
10.71%
—
8.63
FCF per shareRp
2.25
2.28
2.50
2.62
2.99
3.35
3.84
4.00
4.74
4.72
3.81
9.56%
8.28%
—
5.50
Dividend per shRp
5.59
6.36
6.20
6.50
6.18
6.77
6.26
5.91
6.48
6.49
1.37
0.99%
1.01%
—
11.86
Div yield (avg)%
5.64
4.91
4.43
6.03
9.01
10.91
13.19
14.27
16.07
18.16
14.85
14.27
9.96
16
24.17
Payout ratio%
8.64
6.03
3.18
2.17
3.26
1.06
0.40
0.40
3.31
3.47
2.52
1.06
3.22
38
1.271
Shares (diluted)B
1.140
1.299
1.436
1.480
1.630
1.489
1.686
1.612
1.803
1.850
1.202
2.58%
4.89%
22
27.48
Buyback yield%
19.78
19.83
18.19
17.61
19.12
18.92
19.37
18.05
19.75
22.15
9.91
19.37
19.25
59
1.176
D/E ratiox
1.259
1.198
1.350
1.350
1.286
1.365
1.297
1.359
1.286
1.409
1.449
1.359
1.323
48
24.27
Enterprise valueRp B
35.73
40.95
45.04
48.79
50.86
59.84
63.95
74.48
78.05
82.21
30.70
10.08%
8.71%
79
16.33
LT debtRp B
6.491
5.845
6.084
6.395
5.689
5.348
4.799
4.568
3.982
3.576
16.09
(8.87%)
(5.46%)
29
Cost of revenue
6.73%
1.01×
Operating expenses
6.16%
0.96×
Property and equipment
14.71%