99.56
RevenueRp B
51.43
53.51
55.48
57.36
61.95
66.98
72.40
77.13
83.28
86.91
109.0
7.01%
5.74%
46
21.06
Revenue growth%
17.22
16.73
15.56
15.69
16.63
15.50
16.06
14.10
13.97
13.62
9.24
14.10
15.63
69
13.51
Gross margin%
3.07
3.47
6.06
5.41
5.82
6.91
9.06
7.87
5.62
5.67
4.78
6.91
5.75
47
12.78
Operating margin%
30.86
29.15
31.68
28.99
31.51
31.82
30.74
32.80
33.92
33.65
4.57
32.80
31.59
33
20.63
Net margin%
14.51
14.90
13.39
11.11
8.89
8.33
8.40
6.45
7.09
5.65
24.67
7.09
8.64
19
7.116
P/E ratio (avg)x
9.096
8.935
9.095
9.187
8.164
8.060
8.057
8.833
8.654
7.970
23.49
8.060
8.744
38
8.664
EV/EBITx
6.560
5.915
5.801
5.979
6.026
5.318
5.530
4.789
4.997
5.298
31.61
5.298
5.666
28
8.23
FCF yield (avg)%
25.86
27.29
26.06
28.55
26.27
27.06
26.57
27.31
29.09
26.19
7.01
27.06
26.82
71
2.52
FCF margin%
5.42
3.03
2.05
4.92
6.70
7.47
8.15
6.20
6.68
4.05
13.71
6.68
5.81
47
0.485
FCF / Net incomex
0.128
0.137
0.131
0.132
0.143
0.138
0.146
0.147
0.144
0.150
0.724
0.146
0.140
20
29.87
ROIC%
5.01
7.17
5.21
6.23
7.25
5.39
5.92
8.36
5.42
3.23
12.83
5.42
5.67
49
16.43
Return on equity%
11.30
13.46
14.59
17.53
19.27
19.16
17.51
15.74
14.85
15.93
4.52
15.93
15.83
60
6.45
Return on assets%
21.80
18.88
17.59
20.33
20.31
21.25
20.16
19.29
18.08
16.18
16.26
19.29
19.73
48
15.95
EPSRp
10.62
11.98
10.90
12.22
11.25
10.23
9.41
10.55
10.15
10.07
17.55
(2.19%)
0.50%
—
12.74
EPS growth%
10.05
9.41
9.32
8.49
11.02
9.27
10.35
11.95
14.54
13.22
2.82
11.95
10.20
11
19.95
Bookvalue per shRp
11.04
11.96
13.11
14.66
13.79
15.35
16.10
17.23
17.20
19.63
12.77
7.32%
6.00%
—
4.78
FCF per shareRp
25.44
27.85
32.12
33.24
35.51
34.40
38.75
44.45
49.16
46.43
5.77
5.51%
7.68%
—
16.29
Dividend per shRp
6.70
7.11
7.09
6.24
6.10
6.09
6.19
6.28
6.21
5.73
12.49
(1.26%)
(2.31%)
—
7.63
Div yield (avg)%
26.35
29.17
31.39
32.86
33.35
31.65
34.61
31.75
29.51
29.38
27.97
31.65
31.52
67
12.09
Payout ratio%
15.45
17.98
17.16
16.31
14.83
17.08
19.61
21.52
21.09
22.55
12.11
21.09
17.57
56
2.897
Shares (diluted)B
1.964
2.078
2.072
2.167
2.323
2.227
2.092
1.977
1.952
1.940
2.907
(3.54%)
(1.36%)
80
17.46
Buyback yield%
25.90
24.23
21.30
21.69
19.52
19.24
20.92
23.19
26.03
27.48
2.36
23.19
22.44
7
0.671
D/E ratiox
1.729
1.863
1.733
1.857
2.135
2.108
2.436
2.377
2.539
2.734
0.361
2.436
2.122
77
84.32
Enterprise valueRp B
92.69
87.69
84.40
88.42
98.20
99.58
91.19
99.04
95.98
99.42
24.75
0.25%
1.03%
24
52.29
LT debtRp B
95.73
106.7
119.0
138.0
144.1
145.6
159.9
173.7
199.8
197.2
34.16
6.47%
7.47%
20
Cost of revenue
5.74%
1.00×
Operating expenses
6.29%
1.05×
Cash and investments
17.36%
Property and equipment
16.30%
Spread over hurdle
(9.33%)