64.16
RevenueRp B
64.14
64.60
65.08
67.42
70.02
70.12
70.94
72.62
75.18
76.37
66.41
1.75%
1.79%
52
23.99
Revenue growth%
24.64
27.01
27.32
25.62
24.44
22.09
22.46
22.45
23.52
22.67
5.58
22.46
23.98
5
2.82
Gross margin%
9.68
10.23
8.39
8.46
9.63
10.90
10.30
10.62
9.80
10.19
28.60
10.30
10.00
6
16.31
Operating margin%
13.80
13.04
13.02
12.90
10.38
12.04
12.05
11.22
9.83
10.59
18.79
11.22
12.05
32
29.32
Net margin%
11.56
12.97
15.59
13.32
13.63
13.44
14.38
14.50
12.77
14.71
26.86
14.38
13.54
81
6.880
P/E ratio (avg)x
45.52
50.23
46.52
48.32
43.74
39.83
37.93
39.67
36.48
35.13
20.40
37.93
41.78
68
18.01
EV/EBITx
17.22
18.42
20.39
22.66
25.41
25.12
26.73
27.37
25.27
24.60
12.69
25.27
24.86
78
21.14
FCF yield (avg)%
21.00
23.26
25.44
23.23
22.30
24.98
23.32
25.23
25.28
24.25
22.53
24.98
23.79
31
29.51
FCF margin%
5.59
5.05
5.86
7.83
5.01
7.38
9.43
7.95
9.85
11.71
6.22
9.43
7.61
81
0.695
FCF / Net incomex
1.999
2.162
2.046
2.011
1.998
2.114
2.366
2.475
2.330
2.343
0.540
2.343
2.138
80
16.34
ROIC%
3.57
4.44
3.57
1.52
0.40
0.40
0.40
2.20
0.40
1.50
4.68
0.40
1.51
33
5.31
Return on equity%
27.66
30.17
30.42
32.37
29.90
31.86
29.78
29.18
26.49
24.71
10.99
29.18
29.84
47
2.09
Return on assets%
4.02
4.64
6.01
3.99
6.09
8.45
7.67
10.57
8.15
9.41
20.08
8.45
6.88
75
11.49
EPSRp
9.15
9.03
8.93
9.96
10.31
11.02
10.33
11.40
12.55
11.77
11.86
2.68%
3.47%
—
11.87
EPS growth%
11.36
9.99
11.56
12.09
13.05
10.92
11.03
13.04
14.22
16.83
23.04
13.04
11.83
60
3.80
Bookvalue per shRp
16.96
18.59
17.95
18.92
20.79
20.64
23.98
23.38
23.51
23.73
4.59
2.68%
4.50%
—
12.29
FCF per shareRp
20.63
24.84
28.50
30.19
36.08
41.22
46.35
52.87
57.27
64.38
9.99
12.28%
12.75%
—
10.53
Dividend per shRp
7.20
7.71
8.56
8.88
10.14
10.47
11.34
10.61
11.84
13.10
14.63
5.25%
5.81%
—
11.82
Div yield (avg)%
18.12
17.14
17.96
19.06
17.73
16.52
16.29
14.34
16.73
18.55
11.94
16.52
17.43
59
27.25
Payout ratio%
20.08
21.41
24.28
23.32
23.38
22.47
22.39
20.73
22.58
20.91
7.59
22.39
22.43
45
1.294
Shares (diluted)B
1.321
1.322
1.310
1.339
1.370
1.471
1.313
1.449
1.496
1.558
1.361
2.60%
1.80%
8
24.17
Buyback yield%
14.70
12.58
14.40
11.83
10.74
9.79
7.35
7.39
9.59
10.65
2.49
9.59
10.69
15
0.684
D/E ratiox
1.967
2.111
2.442
2.439
2.351
2.696
2.684
3.118
2.999
3.459
1.462
2.999
2.563
48
33.58
Enterprise valueRp B
44.54
49.98
50.17
49.14
52.55
55.56
61.46
66.49
64.11
65.81
38.86
4.60%
3.28%
82
28.52
LT debtRp B
60.60
67.11
66.71
74.47
86.62
91.90
107.2
114.7
111.7
129.8
38.06
8.43%
8.02%
6
Cost of revenue
1.72%
0.99×
Operating expenses
1.97%
1.02×
Property and equipment
14.76%
Spread over hurdle
13.60%