13.96
RevenueRp B
59.44
60.85
61.97
65.36
67.02
68.12
70.24
71.84
73.55
75.69
14.79
2.46%
2.79%
71
12.74
Revenue growth%
14.38
11.67
9.21
9.59
10.33
8.54
9.95
9.50
9.84
8.05
7.86
9.50
9.72
63
16.59
Gross margin%
5.30
7.88
6.88
4.30
3.18
5.37
7.64
9.48
10.55
11.98
18.64
9.48
7.26
46
22.26
Operating margin%
35.01
36.25
34.21
34.58
37.30
40.11
39.95
42.86
43.20
40.81
5.55
40.81
38.63
49
8.01
Net margin%
20.43
17.56
18.64
15.98
16.49
15.25
14.01
12.82
12.03
12.73
6.93
12.82
15.61
35
21.29
P/E ratio (avg)x
48.49
52.66
61.52
72.35
80.03
94.93
95.21
103.8
110.0
119.7
12.11
103.8
87.48
29
34.32
EV/EBITx
22.53
21.62
23.37
23.81
24.58
24.81
23.17
20.69
19.57
19.59
14.95
20.69
22.85
44
27.29
FCF yield (avg)%
3.56
5.03
4.25
5.72
3.55
6.34
7.04
4.37
2.18
4.25
20.98
4.37
4.31
25
21.32
FCF margin%
6.98
4.41
3.49
2.04
0.40
2.51
1.39
4.18
2.31
4.33
10.54
2.51
3.00
90
0.822
FCF / Net incomex
1.003
1.001
0.970
0.984
0.983
0.954
1.126
1.251
1.399
1.468
0.376
1.251
1.002
67
20.55
ROIC%
1.55
0.49
0.96
3.40
2.97
3.14
2.00
0.40
0.40
0.64
11.42
0.64
1.26
36
2.81
Return on equity%
25.33
28.17
29.67
29.08
27.60
25.34
27.27
28.66
30.45
33.26
19.26
28.66
28.42
44
22.59
Return on assets%
0.40
0.40
0.40
0.40
2.69
0.40
3.13
5.24
3.07
2.58
19.56
3.07
1.49
40
5.98
EPSRp
3.97
3.61
3.93
4.25
4.31
4.27
4.34
4.44
4.18
4.29
6.52
(0.06%)
1.29%
—
15.83
EPS growth%
18.41
17.80
15.79
15.26
12.37
10.91
11.13
13.75
14.31
12.11
14.72
12.11
14.03
28
6.90
Bookvalue per shRp
7.81
7.46
8.54
9.83
9.73
11.02
12.53
13.38
15.22
17.35
3.58
12.26%
8.89%
—
6.76
FCF per shareRp
4.49
4.43
4.48
4.86
4.46
3.95
4.10
4.05
4.07
4.13
7.86
(1.50%)
(0.06%)
—
3.67
Dividend per shRp
8.92
8.68
8.17
8.02
8.90
9.39
10.16
11.29
11.53
13.15
5.69
8.10%
4.74%
—
28.68
Div yield (avg)%
15.42
12.58
12.38
14.70
16.83
14.46
14.74
12.80
14.80
17.29
28.06
14.74
14.72
26
13.17
Payout ratio%
0.40
0.40
0.40
0.40
0.40
0.40
0.40
0.69
3.66
1.04
18.08
0.69
0.40
72
4.995
Shares (diluted)B
5.437
6.082
5.750
6.354
6.152
5.926
6.115
6.445
6.515
6.880
5.074
2.26%
1.80%
37
22.00
Buyback yield%
24.39
22.25
20.20
17.71
18.58
20.72
21.83
24.83
26.66
25.50
13.60
24.83
22.04
44
0.765
D/E ratiox
0.738
0.656
0.589
0.578
0.522
0.551
0.538
0.537
0.577
0.624
0.538
0.551
0.578
35
65.18
Enterprise valueRp B
39.97
43.34
45.54
42.18
46.78
46.39
45.46
45.93
42.36
47.35
53.61
0.24%
2.33%
85
6.566
LT debtRp B
2.126
2.086
2.196
2.298
2.364
2.309
2.009
2.019
2.137
2.069
37.43
(2.63%)
(1.60%)
48
Cost of revenue
2.68%
0.99×
Operating expenses
3.19%
1.04×
Goodwill & intangibles
15.68%
Cash and investments
15.01%