64.53
RevenueRp B
84.54
85.04
86.00
86.39
87.48
86.44
89.03
89.62
90.63
92.34
67.69
1.09%
0.95%
21
2.68
Revenue growth%
29.13
27.37
26.55
28.16
28.74
25.94
24.07
25.57
24.29
24.66
18.16
24.66
26.24
56
14.71
Gross margin%
13.46
14.45
17.33
17.24
17.86
16.29
15.01
14.55
15.38
16.93
7.27
15.38
15.84
91
24.69
Operating margin%
21.82
21.83
19.58
18.97
18.19
15.22
16.15
14.89
15.33
17.00
24.54
15.33
17.60
91
11.52
Net margin%
20.18
20.59
20.82
19.20
17.25
18.76
16.50
16.85
18.99
21.92
21.99
18.76
19.10
25
6.000
P/E ratio (avg)x
8.342
7.365
7.909
6.743
5.938
5.549
5.488
4.826
5.092
4.988
8.914
5.092
5.744
83
20.01
EV/EBITx
36.92
41.95
43.89
44.77
44.10
46.87
48.34
53.38
59.73
62.58
6.706
53.38
45.82
91
12.60
FCF yield (avg)%
19.00
16.04
17.88
16.65
14.10
15.57
18.53
17.65
15.25
16.05
27.59
16.05
16.35
84
29.23
FCF margin%
14.47
15.28
17.27
17.71
17.68
19.69
18.00
20.68
23.59
21.74
10.43
20.68
17.85
31
0.881
FCF / Net incomex
1.555
1.836
1.804
2.049
2.334
2.430
2.364
2.471
2.431
2.788
1.496
2.431
2.349
19
24.48
ROIC%
21.79
19.30
20.74
20.13
18.11
16.49
13.86
13.49
10.78
11.62
12.15
13.49
17.30
31
9.59
Return on equity%
27.42
27.03
24.89
25.30
22.92
21.81
23.17
25.66
26.45
27.01
22.22
25.66
25.48
93
13.36
Return on assets%
5.32
3.52
0.99
1.83
3.98
3.07
3.22
4.03
3.49
5.41
16.66
3.49
3.51
74
0.53
EPSRp
0.37
0.34
0.38
0.41
0.41
0.39
0.40
0.41
0.39
0.39
0.58
(0.57%)
(0.07%)
—
24.46
EPS growth%
7.62
6.74
9.55
11.24
13.33
13.96
14.00
11.58
14.33
15.35
25.68
14.00
12.45
38
0.74
Bookvalue per shRp
0.47
0.47
0.48
0.57
0.57
0.67
0.68
0.65
0.75
0.81
1.68
7.38%
5.51%
—
0.87
FCF per shareRp
0.85
0.89
0.86
0.88
1.02
1.15
1.34
1.35
1.29
1.41
0.65
6.65%
5.53%
—
0.52
Dividend per shRp
2.60
2.51
2.53
2.85
3.21
3.43
3.12
3.43
3.06
3.03
0.34
(1.11%)
2.33%
—
7.28
Div yield (avg)%
2.35
1.27
2.00
4.95
5.75
3.43
3.90
6.35
4.18
5.92
11.64
4.18
4.04
36
6.74
Payout ratio%
7.75
9.36
8.12
10.82
9.20
7.96
5.35
5.19
3.74
0.84
12.56
5.19
7.86
87
47.05
Shares (diluted)B
50.82
48.15
54.35
61.76
58.49
67.52
68.54
78.06
72.44
67.42
47.45
2.88%
2.43%
75
22.41
Buyback yield%
20.64
23.52
25.22
24.51
25.66
23.22
24.26
24.15
25.61
25.06
24.27
24.26
24.39
12
0.327
D/E ratiox
1.017
1.192
1.213
1.344
1.430
1.571
1.737
1.786
1.767
1.821
1.101
1.767
1.501
86
79.60
Enterprise valueRp B
22.21
22.25
22.41
22.90
21.36
23.85
25.29
25.50
25.91
27.02
32.88
4.81%
2.54%
26
48.92
LT debtRp B
12.16
11.07
9.561
9.087
9.685
8.875
8.229
7.345
6.927
7.207
70.42
(5.74%)
(4.67%)
70
Cost of revenue
0.81%
0.99×
Operating expenses
1.67%
1.07×
Property and equipment
16.19%
Spread over hurdle
10.43%