340.0
RevenueRp B
375.2
387.3
396.1
407.4
408.1
414.2
427.2
425.2
432.1
438.3
357.0
1.44%
1.84%
53
8.30
Revenue growth%
20.82
18.81
16.81
18.60
19.62
21.74
22.31
24.20
25.97
28.52
21.90
24.20
21.28
19
13.65
Gross margin%
4.57
6.04
3.23
5.78
5.36
3.85
1.58
3.28
5.77
7.16
5.66
3.85
4.97
75
17.09
Operating margin%
25.95
23.23
25.32
27.16
25.75
27.95
29.58
30.54
31.18
29.04
17.90
29.58
27.55
40
9.02
Net margin%
2.12
3.97
5.45
7.14
8.25
9.72
7.60
4.76
1.80
0.40
14.43
4.76
5.11
46
9.534
P/E ratio (avg)x
26.88
26.13
26.79
22.92
22.32
20.22
20.18
20.72
18.50
17.26
6.016
20.18
21.52
85
22.27
EV/EBITx
50.05
53.57
51.09
57.14
61.50
65.39
66.35
70.86
83.85
95.15
8.625
70.86
63.44
46
22.66
FCF yield (avg)%
25.97
26.50
25.21
22.31
24.24
25.40
24.33
23.74
22.17
24.60
28.06
24.33
24.46
7
11.21
FCF margin%
24.05
24.86
22.67
23.82
21.69
19.56
17.85
16.08
17.97
15.86
17.91
17.85
20.63
12
0.139
FCF / Net incomex
1.024
1.023
1.101
1.031
0.892
0.793
0.756
0.803
0.694
0.618
0.612
0.756
0.848
54
12.91
ROIC%
8.23
10.54
10.68
10.12
10.34
9.77
10.89
13.11
11.84
14.19
6.31
11.84
10.61
7
3.87
Return on equity%
3.87
4.99
7.76
10.34
11.63
9.41
12.29
13.39
11.27
8.98
6.50
11.27
9.88
31
9.38
Return on assets%
19.05
20.47
18.93
20.43
20.06
18.10
15.61
15.42
14.75
14.09
20.30
15.42
18.51
33
13.36
EPSRp
13.65
12.37
11.61
11.49
12.65
11.90
11.14
11.53
10.84
11.31
13.87
(2.22%)
(2.38%)
—
4.69
EPS growth%
22.08
24.48
27.02
25.26
26.44
23.64
23.82
24.83
25.06
27.76
19.02
24.83
24.95
28
38.41
Bookvalue per shRp
10.75
11.54
11.27
11.52
10.52
11.16
10.93
10.02
9.51
10.70
15.61
0.34%
(0.68%)
—
28.47
FCF per shareRp
41.94
43.76
50.82
50.55
53.88
50.34
49.60
52.70
58.38
64.63
47.71
3.71%
4.12%
—
38.49
Dividend per shRp
33.11
32.15
32.47
30.12
33.94
36.60
38.59
34.74
33.38
34.26
37.72
0.19%
0.08%
—
27.02
Div yield (avg)%
8.54
8.59
6.48
7.85
8.74
10.34
10.48
8.81
8.88
7.23
26.41
8.88
8.67
28
12.09
Payout ratio%
23.38
23.65
24.26
21.85
22.42
24.37
26.60
28.28
27.23
25.39
14.86
26.60
24.31
8
4.656
Shares (diluted)B
4.652
4.321
4.382
4.599
4.802
4.283
4.034
3.848
3.619
3.680
4.663
(5.18%)
(2.95%)
66
15.63
Buyback yield%
21.21
23.04
24.92
23.05
22.40
24.19
21.76
21.14
21.19
20.92
29.73
21.19
22.08
17
1.054
D/E ratiox
3.428
3.962
4.301
4.870
5.202
6.180
7.035
6.985
6.906
7.308
1.618
6.985
5.691
26
162.9
Enterprise valueRp B
137.1
137.9
147.5
145.8
132.1
127.0
117.5
106.1
112.2
100.8
212.4
(5.27%)
(3.78%)
80
233.7
LT debtRp B
566.8
552.5
525.7
611.7
713.1
786.8
839.3
870.8
909.1
889.3
373.1
4.51%
5.89%
75
Cost of revenue
1.71%
0.99×
Operating expenses
1.88%
1.00×
Property and equipment
16.41%
Spread over hurdle
24.39%