67.73
RevenueRp B
292.9
315.0
339.9
357.7
374.2
394.8
424.7
441.7
461.7
483.8
72.96
5.27%
5.60%
81
9.33
Revenue growth%
14.68
16.15
16.02
17.40
14.44
15.41
13.73
11.75
11.69
11.51
24.74
11.75
14.56
27
6.33
Gross margin%
10.56
9.46
10.40
10.25
12.72
10.15
8.95
11.21
13.40
13.66
10.15
11.21
10.48
14
2.85
Operating margin%
7.92
10.11
8.46
8.77
11.38
9.18
7.13
8.29
7.42
10.36
27.73
8.29
8.62
71
28.76
Net margin%
19.89
19.42
18.68
19.00
21.72
22.80
25.61
22.84
20.54
17.57
5.08
22.80
20.21
90
31.43
P/E ratio (avg)x
58.07
68.65
77.56
78.74
76.87
75.32
81.60
95.44
94.57
108.8
19.94
94.57
78.15
19
28.42
EV/EBITx
35.59
40.51
44.89
52.52
51.66
56.89
59.02
70.21
85.22
93.71
37.27
70.21
54.70
46
19.54
FCF yield (avg)%
17.61
17.03
19.93
19.73
21.98
24.66
22.91
24.69
25.56
22.90
8.73
24.66
22.44
70
14.94
FCF margin%
21.18
21.25
23.56
21.20
22.33
21.97
19.54
17.32
19.85
16.90
24.18
19.54
21.19
81
0.162
FCF / Net incomex
0.635
0.594
0.534
0.591
0.576
0.517
0.461
0.402
0.442
0.482
1.275
0.461
0.526
67
2.15
ROIC%
2.01
2.20
0.40
0.40
0.43
0.40
1.88
0.98
0.60
1.68
17.77
0.98
0.79
83
23.15
Return on equity%
9.88
10.90
10.27
12.63
10.84
10.60
10.65
7.93
8.51
10.46
10.30
10.46
10.53
93
19.50
Return on assets%
10.37
12.87
14.10
12.18
11.36
13.51
10.63
10.66
8.07
7.21
14.06
10.63
11.01
49
55.96
EPSRp
33.88
35.18
33.54
33.75
33.26
30.70
28.08
27.04
28.42
29.21
61.20
(2.56%)
(2.36%)
—
23.37
EPS growth%
9.94
8.88
8.27
9.52
11.62
14.31
16.99
16.84
18.62
17.93
10.03
16.99
12.97
42
110.34
Bookvalue per shRp
82.68
75.76
75.98
65.65
57.53
49.92
48.54
42.20
45.39
43.66
61.33
(5.37%)
(7.44%)
—
110.38
FCF per shareRp
35.22
34.64
34.17
34.92
33.66
32.73
37.09
41.84
42.42
48.19
47.01
7.44%
2.11%
—
138.70
Dividend per shRp
141.07
143.08
133.79
131.08
127.17
131.10
122.57
113.09
108.14
101.80
118.66
(4.35%)
(2.65%)
—
25.50
Div yield (avg)%
4.52
3.75
4.95
3.25
1.97
0.96
0.40
0.40
1.12
3.40
20.57
0.96
2.61
37
23.12
Payout ratio%
1.82
3.14
6.10
7.02
6.54
7.69
10.28
8.31
10.88
11.11
10.82
10.28
7.36
68
2.935
Shares (diluted)B
2.752
2.862
2.755
2.800
3.271
3.224
3.321
3.694
4.195
4.589
2.906
7.00%
4.71%
71
4.10
Buyback yield%
17.16
14.44
15.98
13.10
14.64
14.88
14.42
12.93
15.12
13.18
23.30
14.42
14.54
76
0.494
D/E ratiox
0.244
0.256
0.286
0.310
0.339
0.359
0.409
0.416
0.467
0.554
0.575
0.416
0.349
91
342.4
Enterprise valueRp B
343.4
357.8
391.3
431.1
463.4
467.4
547.7
546.0
565.3
669.7
89.66
7.64%
7.46%
27
563.0
LT debtRp B
692.9
731.2
793.1
832.2
836.3
793.8
794.3
908.5
963.3
1,013
550.0
3.91%
3.73%
16
Cost of revenue
5.60%
1.00×
Operating expenses
5.75%
1.01×
Property and equipment
16.95%
Spread over hurdle
10.03%