33.82
RevenueRp B
24.23
25.90
27.29
28.50
30.46
31.86
34.40
36.33
37.97
40.26
34.53
5.74%
5.96%
13
2.61
Revenue growth%
7.05
6.10
4.86
5.73
3.71
4.82
2.11
2.48
3.26
1.36
20.12
2.48
4.27
64
3.28
Gross margin%
8.59
9.15
10.74
11.75
10.51
13.34
10.48
10.21
10.31
10.84
23.98
10.48
10.49
71
25.96
Operating margin%
12.32
11.76
9.42
9.92
7.57
4.99
4.27
4.13
4.10
6.38
8.72
4.27
6.98
50
17.86
Net margin%
21.05
22.09
21.12
21.24
20.69
19.45
18.18
20.31
21.44
21.20
13.44
20.31
21.09
74
15.32
P/E ratio (avg)x
47.58
47.74
54.03
64.15
73.69
81.63
88.03
94.41
92.04
95.41
36.57
92.04
77.66
50
18.92
EV/EBITx
9.680
10.34
10.40
10.23
10.15
9.412
8.654
9.346
9.647
10.58
32.44
9.412
9.916
63
12.34
FCF yield (avg)%
23.89
23.75
26.71
28.52
30.92
32.45
29.54
27.61
29.89
32.68
4.08
29.89
29.03
30
19.11
FCF margin%
24.99
27.64
26.57
24.22
26.60
27.86
28.87
26.07
26.58
23.90
11.64
26.58
26.58
43
0.301
FCF / Net incomex
0.374
0.346
0.305
0.312
0.319
0.342
0.325
0.321
0.275
0.243
1.263
0.321
0.320
83
3.37
ROIC%
2.20
4.64
3.93
4.79
4.24
4.82
7.58
7.72
10.22
10.75
21.72
7.72
4.81
62
21.63
Return on equity%
28.02
26.89
24.72
24.67
24.85
25.93
27.35
25.07
26.23
24.73
29.66
25.93
25.50
58
3.82
Return on assets%
1.94
2.41
0.40
2.75
2.75
1.16
3.42
3.58
3.22
6.19
20.98
3.42
2.75
30
21.96
EPSRp
7.14
8.05
7.72
7.85
7.17
7.70
8.70
9.16
8.83
10.09
22.84
7.09%
3.33%
—
5.39
EPS growth%
30.58
27.70
26.11
23.90
20.92
21.40
19.51
17.77
18.13
15.97
5.93
18.13
21.16
67
8.16
Bookvalue per shRp
6.35
6.66
7.31
7.79
8.04
8.02
8.41
7.77
8.41
9.10
17.11
2.49%
3.78%
—
17.83
FCF per shareRp
4.98
5.13
5.56
5.74
6.08
6.04
5.17
4.72
4.31
4.17
15.82
(7.25%)
(1.01%)
—
21.27
Dividend per shRp
11.54
12.22
12.83
14.04
13.26
14.60
14.11
13.73
14.47
14.58
13.13
1.91%
3.63%
—
6.95
Div yield (avg)%
33.98
31.10
28.13
28.67
29.01
27.81
26.23
27.48
26.70
23.99
4.54
26.70
27.97
59
28.53
Payout ratio%
4.15
1.36
3.06
3.30
2.59
1.63
3.87
4.60
3.79
1.55
14.15
3.79
3.18
33
1.238
Shares (diluted)B
0.935
0.952
0.822
0.861
0.881
0.931
0.875
0.906
0.967
1.038
1.210
3.33%
0.84%
25
8.27
Buyback yield%
14.92
14.47
14.35
15.55
14.66
16.96
14.49
14.68
14.15
11.79
4.46
14.49
14.57
72
0.855
D/E ratiox
1.297
1.283
1.237
1.159
1.289
1.365
1.439
1.553
1.476
1.593
0.164
1.476
1.331
52
3.456
Enterprise valueRp B
21.63
21.52
22.21
22.32
26.66
30.08
29.78
31.54
36.70
36.79
2.640
6.65%
6.97%
59
17.94
LT debtRp B
22.54
22.34
21.77
22.38
23.11
22.33
25.75
29.01
28.44
27.71
12.33
3.70%
2.54%
26
Cost of revenue
5.96%
1.00×
Operating expenses
6.24%
1.03×
Property and equipment
15.99%