99.26
RevenueRp B
58.47
61.44
65.82
70.03
73.85
78.66
83.26
90.28
93.63
101.2
101.6
6.50%
6.30%
84
13.33
Revenue growth%
23.21
22.18
21.49
22.39
19.43
18.75
16.40
18.84
16.00
16.64
7.11
16.64
19.13
15
12.30
Gross margin%
5.12
3.48
1.92
2.44
0.65
0.40
0.40
0.40
0.40
0.40
10.18
0.40
0.53
71
12.51
Operating margin%
0.40
2.78
5.65
8.35
7.19
9.10
7.19
9.79
7.84
5.24
5.75
7.84
7.19
51
13.82
Net margin%
13.28
14.01
15.01
15.41
17.05
19.13
20.93
22.65
24.12
21.87
17.99
21.87
18.09
26
14.17
P/E ratio (avg)x
6.728
6.327
6.966
6.189
6.467
6.722
6.756
6.440
5.932
6.226
32.04
6.440
6.454
38
22.24
EV/EBITx
28.04
28.54
27.40
31.55
30.02
32.69
31.18
34.49
39.63
42.93
16.25
34.49
31.37
10
4.34
FCF yield (avg)%
9.44
9.65
10.60
12.69
12.55
11.37
9.07
7.67
9.63
7.77
16.92
9.07
9.64
47
8.87
FCF margin%
3.63
5.70
6.74
9.70
9.61
11.35
9.61
11.53
9.83
11.66
24.71
11.35
9.66
58
0.705
FCF / Net incomex
0.547
0.486
0.437
0.444
0.387
0.402
0.345
0.329
0.354
0.302
0.580
0.345
0.395
43
6.74
ROIC%
34.21
35.56
36.68
37.64
39.24
41.15
41.01
39.74
37.25
37.11
18.76
39.74
37.44
21
14.97
Return on equity%
25.71
26.75
27.61
27.63
25.42
26.09
25.51
26.60
26.62
24.22
5.66
26.09
26.34
60
8.88
Return on assets%
22.80
23.87
21.73
18.85
16.90
18.36
19.97
19.77
21.50
19.13
4.58
19.77
19.87
14
11.02
EPSRp
6.26
6.90
7.61
8.43
8.26
7.60
8.52
7.74
7.56
6.96
12.32
(3.37%)
0.83%
—
7.05
EPS growth%
9.90
10.60
10.75
11.19
13.42
13.39
15.72
13.50
13.92
16.50
8.24
13.92
13.40
61
12.52
Bookvalue per shRp
9.52
10.75
10.23
11.24
11.82
13.81
15.26
17.39
17.92
20.33
13.99
11.46%
9.09%
—
8.62
FCF per shareRp
5.15
5.30
5.31
5.62
4.90
4.68
4.35
4.62
5.07
5.52
6.32
2.41%
1.57%
—
12.11
Dividend per shRp
7.27
8.60
10.17
10.54
11.71
12.19
12.79
13.24
15.42
18.24
8.70
9.28%
10.87%
—
3.19
Div yield (avg)%
4.34
1.50
2.21
0.91
1.33
1.33
0.40
0.40
1.22
2.75
2.21
1.22
1.33
24
24.17
Payout ratio%
4.10
2.08
0.91
0.88
0.40
0.40
0.40
0.89
0.40
1.87
3.69
0.40
0.89
12
5.830
Shares (diluted)B
8.085
9.383
9.065
8.791
9.257
10.16
10.63
12.35
12.23
13.29
6.167
7.50%
5.47%
34
15.65
Buyback yield%
7.00
4.06
1.58
3.18
5.87
6.84
5.85
5.44
3.90
4.90
7.23
5.44
5.17
91
0.942
D/E ratiox
0.242
0.265
0.266
0.234
0.235
0.248
0.256
0.285
0.300
0.328
0.354
0.285
0.260
73
108.6
Enterprise valueRp B
106.1
113.8
115.9
111.6
116.2
116.7
125.2
131.9
126.3
136.3
34.45
3.24%
3.01%
82
48.66
LT debtRp B
59.76
62.09
55.42
61.09
54.28
57.74
59.57
62.47
59.60
63.00
51.27
3.02%
0.89%
7
Cost of revenue
6.33%
1.00×
Operating expenses
6.32%
1.00×
Property and equipment
15.61%