124.5
RevenueRp B
160.6
171.7
189.2
203.4
222.5
238.5
260.1
275.8
304.8
325.2
127.0
7.89%
8.04%
13
25.08
Revenue growth%
29.89
29.39
27.01
27.12
24.81
26.16
24.97
27.04
28.77
26.14
24.23
26.16
27.03
26
27.34
Gross margin%
24.90
26.96
26.72
27.22
29.89
27.48
27.31
29.01
31.22
28.99
7.77
28.99
27.40
28
27.19
Operating margin%
34.68
34.76
32.19
35.08
36.11
35.33
35.27
33.79
31.21
30.40
7.61
33.79
34.72
12
9.15
Net margin%
25.09
23.23
21.75
21.40
22.56
21.44
22.14
24.46
26.30
25.61
13.82
24.46
22.89
68
26.30
P/E ratio (avg)x
19.33
19.14
18.84
21.75
22.15
25.47
24.58
25.31
29.78
34.85
34.30
25.47
23.37
9
23.98
EV/EBITx
18.61
18.31
20.50
20.64
19.44
21.72
20.96
23.41
21.34
21.27
23.54
21.34
20.80
13
3.92
FCF yield (avg)%
23.61
21.91
22.31
23.00
24.10
23.54
22.56
21.76
23.17
22.99
16.47
22.99
23.00
20
21.72
FCF margin%
7.69
7.91
7.76
10.15
11.77
10.12
12.33
13.13
11.50
11.66
12.54
11.66
10.82
72
1.292
FCF / Net incomex
1.275
1.288
1.366
1.437
1.299
1.266
1.157
1.138
1.144
1.102
0.563
1.144
1.270
28
13.88
ROIC%
11.14
9.62
7.62
5.99
4.96
3.56
2.72
2.01
3.82
6.80
28.67
3.56
5.47
44
22.99
Return on equity%
32.31
31.23
28.27
27.85
26.70
24.87
27.20
29.34
28.65
30.04
27.63
28.65
28.46
38
2.01
Return on assets%
16.57
18.30
20.58
22.04
24.39
24.34
21.61
21.45
19.81
20.02
29.06
21.45
21.02
25
58.15
EPSRp
32.33
38.00
36.76
35.70
40.88
45.04
43.17
49.42
49.58
57.55
60.49
7.08%
6.65%
—
16.95
EPS growth%
30.83
30.70
30.10
32.77
35.23
32.32
30.70
33.31
34.73
31.88
17.05
32.32
32.10
26
60.77
Bookvalue per shRp
64.84
74.24
83.76
92.22
107.09
101.57
108.40
106.55
115.29
111.16
56.52
0.75%
6.57%
—
71.46
FCF per shareRp
51.48
47.20
43.24
43.92
46.14
44.36
41.71
36.10
34.86
34.03
36.82
(5.91%)
(3.75%)
—
24.76
Dividend per shRp
20.65
20.71
19.68
18.71
20.47
21.37
20.94
19.01
16.33
14.52
28.92
(6.65%)
(4.69%)
—
27.65
Div yield (avg)%
18.05
19.40
18.55
18.03
20.70
18.89
17.08
15.67
17.40
15.76
26.28
17.08
18.04
13
27.55
Payout ratio%
22.40
22.72
23.68
22.70
20.81
22.78
21.76
22.48
24.40
21.42
29.65
22.48
22.59
83
2.408
Shares (diluted)B
2.987
2.969
2.928
2.930
3.323
3.483
3.353
3.851
3.806
4.397
2.322
5.76%
3.88%
53
27.55
Buyback yield%
25.30
24.41
27.29
29.57
29.61
27.11
25.94
26.61
29.05
29.13
3.00
27.11
27.20
79
0.556
D/E ratiox
1.321
1.548
1.491
1.462
1.731
1.949
1.884
1.963
2.272
2.686
0.735
1.963
1.807
20
44.13
Enterprise valueRp B
23.86
27.29
28.55
28.60
31.49
30.33
32.05
35.58
39.96
41.19
240.3
5.52%
4.58%
93
262.0
LT debtRp B
325.4
322.7
326.3
332.4
329.5
327.1
375.4
442.5
484.9
512.3
56.27
9.23%
5.32%
89
Cost of revenue
7.98%
0.99×
Operating expenses
9.55%
1.15×
Property and equipment
16.19%
Spread over hurdle
23.17%