63.15
RevenueRp B
56.92
60.10
63.64
67.27
69.88
74.76
80.17
84.02
90.28
94.92
67.82
6.32%
5.74%
54
27.55
Revenue growth%
8.61
8.57
6.53
7.30
4.56
2.75
0.51
0.40
1.31
1.19
22.74
1.19
3.66
26
23.03
Gross margin%
23.09
24.88
22.89
21.33
20.78
20.69
20.22
18.29
19.89
19.13
13.81
19.89
20.73
66
5.26
Operating margin%
7.04
4.56
6.22
5.03
6.06
4.83
5.52
8.32
9.92
8.79
4.86
8.32
6.14
59
3.79
Net margin%
28.56
27.36
24.83
22.21
19.69
20.10
22.37
21.47
23.39
26.18
26.75
22.37
22.88
52
31.15
P/E ratio (avg)x
19.52
19.66
17.79
17.63
16.09
17.27
18.90
19.81
20.05
21.61
13.18
19.81
19.21
7
27.44
EV/EBITx
29.39
30.11
28.77
26.99
26.05
23.93
21.26
22.92
20.49
20.22
35.41
21.26
24.99
9
29.84
FCF yield (avg)%
1.67
0.40
0.40
0.40
1.01
2.70
4.82
2.04
0.53
2.42
23.70
2.42
1.34
24
4.44
FCF margin%
10.16
10.48
8.65
11.59
9.28
10.81
12.28
14.13
16.08
13.65
4.08
13.65
11.20
90
0.934
FCF / Net incomex
1.323
1.423
1.320
1.337
1.209
1.066
0.962
1.037
0.987
1.038
0.209
1.037
1.138
92
28.13
ROIC%
3.66
3.41
3.72
3.22
3.23
4.94
7.05
9.92
9.95
11.33
11.65
9.92
4.33
55
29.78
Return on equity%
20.82
18.38
16.86
18.42
18.48
17.73
19.84
17.12
18.90
16.24
10.83
17.73
18.40
13
22.38
Return on assets%
11.88
11.83
12.92
14.92
17.49
15.24
14.33
12.02
15.01
16.74
11.31
15.01
14.62
55
15.44
EPSRp
12.79
14.70
16.57
18.21
18.52
18.60
19.60
22.50
22.96
23.41
15.80
4.80%
7.85%
—
6.98
EPS growth%
1.29
0.40
0.40
3.25
5.69
3.35
5.14
6.28
4.09
1.83
2.13
4.09
3.30
68
7.95
Bookvalue per shRp
18.22
19.60
18.97
17.46
18.06
18.50
19.83
22.14
24.59
22.72
5.90
4.69%
3.33%
—
13.05
FCF per shareRp
27.25
26.87
28.04
33.47
36.95
37.41
39.53
39.24
38.83
43.25
10.15
3.20%
5.82%
—
7.63
Dividend per shRp
5.94
5.88
6.38
6.82
6.24
6.50
6.67
6.47
7.27
6.98
18.41
2.26%
1.06%
—
23.31
Div yield (avg)%
16.17
15.28
17.64
15.49
14.31
14.80
15.58
15.49
18.10
15.40
24.18
15.49
15.49
7
6.65
Payout ratio%
7.12
9.47
11.53
10.15
11.40
12.16
13.32
11.60
12.43
15.21
9.00
12.43
11.57
81
1.079
Shares (diluted)B
1.043
1.147
1.177
1.120
1.058
0.994
0.933
0.841
0.760
0.705
1.100
(7.80%)
(3.57%)
72
23.80
Buyback yield%
4.58
3.84
4.80
7.72
7.20
10.06
9.00
11.92
13.01
12.78
12.89
11.92
8.36
52
1.721
D/E ratiox
1.126
1.124
0.967
0.937
0.921
0.922
0.825
0.874
0.933
0.840
0.121
0.874
0.927
15
29.40
Enterprise valueRp B
70.02
77.21
76.66
82.28
89.67
91.02
94.58
93.04
107.1
117.4
26.83
5.54%
5.63%
79
20.38
LT debtRp B
45.22
43.03
38.29
39.24
40.88
44.12
41.79
36.14
36.06
31.78
6.608
(4.91%)
(4.57%)
70
Cost of revenue
5.48%
0.98×
Operating expenses
6.05%
1.03×
Goodwill & intangibles
18.98%
Property and equipment
15.04%