46.14
RevenueRp B
60.21
61.61
63.48
65.35
68.70
71.63
75.57
76.65
79.66
81.50
48.03
3.48%
3.28%
81
27.31
Revenue growth%
2.41
5.04
5.30
5.51
3.62
1.03
0.40
0.40
0.40
2.64
19.11
0.40
2.52
72
12.55
Gross margin%
4.58
2.14
1.25
0.40
2.85
3.46
4.90
3.00
1.59
3.82
26.79
3.46
2.93
64
11.64
Operating margin%
12.94
15.63
16.72
18.19
18.02
16.94
14.59
17.15
16.19
18.80
22.99
16.94
16.83
22
29.87
Net margin%
26.84
28.99
27.77
26.73
25.25
22.39
24.86
23.13
22.74
20.45
6.91
22.74
25.06
90
33.89
P/E ratio (avg)x
16.11
18.67
17.40
17.46
18.03
17.51
19.20
20.61
21.80
20.56
33.14
20.56
18.35
32
8.437
EV/EBITx
67.65
82.08
88.71
89.68
93.33
94.40
94.93
106.5
121.5
146.6
6.777
106.5
93.87
71
4.72
FCF yield (avg)%
12.70
13.56
14.26
11.55
10.48
7.77
6.04
8.90
6.95
7.63
4.05
7.63
9.69
30
18.57
FCF margin%
7.78
7.67
5.72
5.26
3.96
3.50
5.99
7.07
9.58
6.58
28.01
6.58
6.28
28
1.562
FCF / Net incomex
0.463
0.459
0.446
0.478
0.547
0.623
0.654
0.752
0.828
0.986
0.599
0.752
0.585
69
12.64
ROIC%
25.51
27.76
27.28
27.39
29.94
32.58
31.29
33.27
32.41
30.61
17.39
32.41
30.27
10
6.66
Return on equity%
14.95
17.02
14.38
12.54
13.72
15.74
12.91
10.55
8.20
10.16
15.08
10.55
13.31
18
10.55
Return on assets%
15.93
14.56
13.15
15.25
17.35
17.32
15.24
14.38
14.60
17.03
21.71
15.24
15.25
33
10.82
EPSRp
10.15
9.75
10.73
11.64
12.53
12.04
11.97
12.25
12.23
11.69
12.01
(1.38%)
2.34%
—
18.24
EPS growth%
22.74
23.69
22.37
24.40
27.23
24.30
21.30
23.10
26.09
26.96
16.01
24.30
23.99
66
9.51
Bookvalue per shRp
12.81
13.93
14.68
16.54
16.84
17.10
17.12
18.17
19.96
20.50
7.18
4.01%
5.69%
—
2.29
FCF per shareRp
12.51
12.70
12.67
13.45
11.90
11.59
11.13
12.15
11.04
11.81
8.17
(0.15%)
(0.12%)
—
7.36
Dividend per shRp
6.28
6.01
6.00
5.83
6.41
6.59
7.02
6.53
7.31
7.01
7.92
1.80%
1.30%
—
10.81
Div yield (avg)%
16.70
14.99
14.01
11.63
9.20
11.86
9.69
12.10
13.39
13.30
8.37
12.10
12.70
79
24.12
Payout ratio%
22.83
23.75
24.18
22.71
19.97
20.22
23.11
21.55
19.02
20.94
14.81
20.94
22.13
88
3.053
Shares (diluted)B
3.915
3.844
3.718
3.538
4.083
4.632
4.851
5.538
5.268
5.410
2.936
5.79%
3.38%
36
6.52
Buyback yield%
24.05
26.58
28.05
27.72
29.47
28.27
29.74
29.38
29.86
28.05
9.07
29.38
28.16
33
0.252
D/E ratiox
1.960
2.273
2.339
2.757
2.796
2.767
2.728
2.969
3.248
3.793
1.339
2.969
2.762
53
4.051
Enterprise valueRp B
79.82
85.50
92.49
90.89
103.1
116.2
107.1
98.69
90.70
98.87
28.66
(0.83%)
2.66%
82
68.21
LT debtRp B
17.38
18.89
20.67
21.87
21.75
25.48
25.95
29.43
32.27
37.87
19.13
11.73%
9.14%
14
Cost of revenue
3.36%
1.01×
Operating expenses
2.63%
0.94×
Goodwill & intangibles
15.91%
Property and equipment
14.80%