7.269
RevenueRp B
51.66
56.11
59.17
63.03
69.31
74.43
80.49
85.21
91.76
98.38
7.613
7.26%
7.69%
45
2.69
Revenue growth%
2.16
4.36
3.44
4.11
2.40
0.40
2.01
2.37
1.74
2.50
7.93
2.01
2.39
19
17.23
Gross margin%
17.82
20.07
22.16
19.25
17.70
15.37
13.51
12.43
13.56
13.23
29.95
13.51
16.54
47
5.52
Operating margin%
6.86
9.56
8.99
10.70
8.44
10.18
7.27
6.51
9.22
7.96
3.31
7.96
8.71
28
23.19
Net margin%
3.24
3.96
2.01
2.39
2.41
0.79
1.12
0.40
1.85
1.40
28.14
1.12
1.93
50
22.45
P/E ratio (avg)x
9.623
9.016
8.766
9.261
8.441
8.400
8.579
8.947
8.210
7.875
32.29
8.400
8.672
83
22.51
EV/EBITx
29.91
30.12
31.76
27.48
27.60
27.76
26.78
27.90
29.98
28.70
8.058
27.90
28.30
75
15.89
FCF yield (avg)%
23.95
24.83
23.93
21.39
18.53
15.70
13.29
15.02
15.71
15.08
3.76
15.08
17.12
90
21.80
FCF margin%
5.49
3.05
0.93
0.40
2.28
2.83
3.71
4.97
2.79
0.40
4.88
2.83
2.81
19
1.686
FCF / Net incomex
1.441
1.624
1.523
1.399
1.302
1.257
1.307
1.428
1.550
1.764
0.551
1.428
1.434
55
11.31
ROIC%
19.45
19.16
16.35
15.49
12.54
11.91
12.35
13.00
10.49
8.94
21.38
11.91
12.77
27
28.51
Return on equity%
18.44
21.16
20.81
18.51
16.60
17.63
20.22
18.27
16.41
14.34
4.92
17.63
18.36
26
15.99
Return on assets%
19.88
21.25
21.46
23.24
22.13
25.05
24.60
26.70
25.18
26.12
10.01
25.18
23.92
22
2.03
EPSRp
2.99
3.37
3.73
4.30
4.32
4.97
5.89
6.98
7.16
8.38
2.08
14.16%
12.31%
—
14.11
EPS growth%
1.35
0.40
0.40
2.09
0.40
0.40
0.61
0.40
2.72
0.40
3.91
0.40
0.40
66
4.10
Bookvalue per shRp
8.77
9.51
9.87
9.39
9.28
10.12
10.28
12.16
13.14
13.11
3.80
7.15%
5.29%
—
5.72
FCF per shareRp
7.45
7.17
7.83
7.88
7.60
6.78
6.66
6.41
6.04
6.31
5.88
(3.65%)
(0.70%)
—
1.40
Dividend per shRp
5.10
4.35
4.53
3.99
3.43
3.20
3.18
3.08
2.70
2.93
2.91
(3.06%)
(5.99%)
—
9.28
Div yield (avg)%
19.84
20.50
19.04
18.26
17.32
17.63
20.44
22.82
20.53
22.77
16.60
20.53
20.14
12
5.27
Payout ratio%
17.74
15.86
15.76
17.63
17.19
17.13
19.53
17.77
19.48
18.34
18.03
18.34
17.68
24
9.214
Shares (diluted)B
15.77
19.00
18.97
21.99
22.97
27.13
31.88
33.28
36.94
40.97
9.150
12.27%
11.53%
68
4.79
Buyback yield%
30.46
29.90
29.46
29.82
32.13
31.38
28.98
27.55
26.20
23.41
2.75
27.55
29.64
41
0.139
D/E ratiox
0.474
0.542
0.534
0.490
0.505
0.491
0.504
0.562
0.512
0.531
0.509
0.512
0.509
88
27.70
Enterprise valueRp B
11.46
11.51
10.85
12.03
11.60
10.58
11.96
12.66
11.77
12.32
93.32
1.21%
0.30%
38
43.79
LT debtRp B
32.95
37.48
35.77
34.75
34.08
38.00
38.79
39.93
38.80
43.05
77.71
4.79%
2.42%
48
Cost of revenue
7.47%
0.98×
Operating expenses
7.97%
1.03×
Property and equipment
16.72%