18.85
RevenueRp B
89.30
93.90
101.7
107.5
114.3
119.5
128.9
134.7
144.9
158.1
20.66
6.70%
6.58%
33
22.73
Revenue growth%
3.41
2.51
0.40
3.04
2.96
2.07
1.22
2.75
2.83
1.53
6.01
2.07
2.63
45
17.51
Gross margin%
12.45
14.77
14.71
12.03
13.53
12.74
11.40
9.29
9.60
9.90
21.56
9.90
12.24
44
15.32
Operating margin%
9.54
9.28
6.49
7.32
9.62
8.60
10.67
8.50
9.88
11.37
14.39
9.88
9.41
81
8.66
Net margin%
21.95
21.89
20.76
22.90
22.88
23.41
24.30
26.33
24.72
22.54
7.56
24.30
22.89
35
11.23
P/E ratio (avg)x
13.76
12.44
13.88
12.96
14.05
13.18
13.05
13.97
15.23
14.79
37.86
13.97
13.82
17
22.15
EV/EBITx
21.30
21.34
23.62
28.22
30.52
32.08
34.59
36.31
40.93
40.63
9.049
36.31
31.30
46
17.62
FCF yield (avg)%
21.34
23.69
22.10
19.66
17.41
17.66
17.69
15.06
16.39
18.74
15.64
17.66
18.22
76
27.75
FCF margin%
17.50
17.39
16.03
13.26
15.23
13.85
16.65
18.74
21.35
22.61
26.36
18.74
17.02
17
0.543
FCF / Net incomex
0.871
0.966
1.096
1.185
1.412
1.394
1.422
1.537
1.600
1.830
0.420
1.537
1.403
31
25.84
ROIC%
33.45
33.47
32.40
30.50
29.32
30.02
27.89
30.31
30.63
29.91
25.83
30.02
30.40
36
15.19
Return on equity%
7.64
10.30
7.69
5.26
2.61
2.38
3.64
4.87
6.10
5.62
24.32
4.87
5.44
92
3.90
Return on assets%
22.77
19.91
19.33
17.50
20.05
21.90
19.27
21.46
22.49
21.87
24.52
21.87
20.75
36
3.70
EPSRp
5.07
4.75
5.54
5.42
6.18
5.80
5.64
5.92
5.82
6.14
3.95
(0.15%)
2.55%
—
19.10
EPS growth%
17.84
17.56
15.22
17.01
15.86
18.14
19.95
19.95
21.21
23.14
20.97
19.95
17.99
91
4.30
Bookvalue per shRp
5.46
6.28
6.29
6.77
7.22
7.97
9.00
9.19
10.43
11.01
5.84
8.82%
7.05%
—
5.12
FCF per shareRp
5.19
4.71
4.07
4.15
4.32
4.57
4.81
4.31
3.73
3.62
4.09
(3.49%)
(2.96%)
—
3.21
Dividend per shRp
3.33
3.65
3.45
3.89
3.70
3.77
3.68
4.08
4.37
4.53
1.11
4.14%
3.40%
—
22.93
Div yield (avg)%
3.76
2.28
1.46
1.85
3.59
2.09
1.81
4.66
3.91
4.66
14.01
3.91
2.93
16
13.93
Payout ratio%
10.83
11.63
11.49
12.34
14.68
14.87
15.22
15.77
15.23
14.74
6.14
15.22
14.71
64
12.45
Shares (diluted)B
14.07
15.86
17.23
16.70
17.65
18.94
21.76
23.96
21.95
23.28
12.90
5.69%
5.27%
78
3.30
Buyback yield%
13.29
15.93
13.38
10.71
11.93
13.05
13.50
11.29
13.42
11.50
11.83
13.05
13.17
44
1.612
D/E ratiox
0.883
0.897
0.872
0.861
0.838
0.866
0.841
0.799
0.804
0.801
0.581
0.804
0.851
15
14.49
Enterprise valueRp B
81.54
78.41
73.84
79.18
74.07
78.23
83.72
89.80
83.11
85.42
119.2
2.89%
0.66%
64
135.6
LT debtRp B
60.33
54.15
49.41
47.81
45.72
42.99
40.86
43.97
39.92
41.63
79.55
(1.85%)
(3.80%)
10
Cost of revenue
6.58%
1.00×
Operating expenses
6.34%
0.98×
Property and equipment
19.51%
Spread over hurdle
(4.94%)