4.106
RevenueRp B
8.880
9.442
9.730
10.22
10.57
11.22
11.64
12.37
12.84
13.11
4.236
4.40%
4.35%
47
21.35
Revenue growth%
4.86
5.36
5.98
3.90
4.54
4.36
4.47
2.17
3.80
6.49
11.24
4.36
4.50
16
29.51
Gross margin%
23.23
23.47
25.15
27.56
26.14
23.23
25.95
28.91
30.61
27.83
5.82
27.83
26.04
42
16.23
Operating margin%
7.63
10.08
9.65
12.46
11.99
14.88
17.49
18.29
16.20
17.10
26.60
17.10
13.67
69
24.27
Net margin%
14.39
14.96
15.17
14.93
14.71
12.32
9.37
10.46
8.05
7.57
17.96
9.37
13.36
57
21.45
P/E ratio (avg)x
16.35
16.32
16.74
18.65
20.34
22.10
22.21
26.58
26.24
29.11
14.06
26.24
21.22
63
18.28
EV/EBITx
35.41
37.52
44.92
52.47
63.81
76.50
88.34
92.32
98.09
103.9
29.32
92.32
70.16
66
18.05
FCF yield (avg)%
10.41
9.33
9.06
7.85
6.38
6.09
4.48
1.84
0.40
0.40
16.70
1.84
6.24
16
13.11
FCF margin%
24.11
25.57
25.92
27.87
30.86
29.12
29.33
27.79
25.65
23.57
17.89
27.79
26.85
57
1.773
FCF / Net incomex
1.615
1.805
1.956
2.142
2.560
2.503
2.972
3.399
3.397
3.442
1.350
3.397
2.532
65
20.52
ROIC%
0.76
1.87
2.65
1.22
1.64
2.35
0.78
0.40
0.40
0.40
29.00
0.40
1.00
71
9.02
Return on equity%
4.04
2.73
0.40
0.40
0.40
0.40
2.37
0.40
0.40
2.68
20.68
0.40
0.40
86
28.50
Return on assets%
0.40
0.40
0.82
3.20
0.48
0.40
0.40
0.40
1.26
2.77
18.61
0.40
0.44
44
4.39
EPSRp
2.95
2.90
3.40
3.20
3.54
3.41
3.60
3.87
4.26
4.63
4.67
5.50%
5.31%
—
4.72
EPS growth%
17.29
17.74
14.87
14.84
17.62
19.22
20.90
23.57
21.25
21.60
20.00
21.25
18.48
62
3.25
Bookvalue per shRp
3.09
2.92
2.74
2.75
3.05
2.93
2.68
2.79
3.08
2.85
1.41
(1.38%)
(1.58%)
—
3.08
FCF per shareRp
2.80
2.46
2.35
2.61
2.65
2.73
3.03
2.95
3.13
3.14
1.57
3.46%
1.43%
—
3.33
Dividend per shRp
3.04
2.79
2.65
2.26
2.46
2.66
2.27
2.34
2.34
2.20
1.36
(2.18%)
(3.14%)
—
14.66
Div yield (avg)%
5.85
6.98
8.37
10.22
10.68
12.68
15.02
16.51
19.16
18.62
24.42
16.51
11.68
80
10.17
Payout ratio%
16.94
17.06
17.92
18.41
18.85
21.27
20.55
22.39
23.88
21.06
11.18
21.27
19.70
37
0.979
Shares (diluted)B
1.180
1.202
1.090
1.168
1.245
1.288
1.305
1.304
1.336
1.368
1.018
1.90%
1.32%
28
6.88
Buyback yield%
4.48
3.82
6.20
8.54
7.07
4.89
5.88
5.47
3.58
3.68
22.25
4.89
5.18
43
1.263
D/E ratiox
1.360
1.453
1.538
1.694
1.636
1.708
1.917
1.936
1.817
1.784
0.167
1.817
1.701
82
7.776
Enterprise valueRp B
3.521
3.513
3.332
3.154
3.407
3.075
3.007
3.116
3.238
3.052
5.315
(2.18%)
(1.98%)
68
1.835
LT debtRp B
5.158
5.253
4.978
4.923
4.921
4.623
4.869
5.110
5.247
5.487
2.991
2.20%
1.51%
20
Cost of revenue
4.57%
1.02×
Operating expenses
4.31%
1.00×
Property and equipment
16.08%