65.89
RevenueRp B
42.64
43.38
45.25
46.50
47.15
48.93
51.49
53.99
57.16
58.93
69.86
4.56%
3.85%
72
21.55
Revenue growth%
12.55
10.14
9.94
10.52
12.12
13.14
13.73
13.92
13.78
16.55
14.15
13.78
12.85
28
7.15
Gross margin%
16.31
14.39
11.46
10.70
9.04
6.13
6.87
4.20
1.52
0.40
18.19
4.20
7.96
34
19.35
Operating margin%
28.49
25.77
23.89
23.30
22.29
19.45
19.85
22.18
21.11
22.12
15.33
21.11
22.24
8
24.29
Net margin%
0.42
0.40
1.97
0.40
2.73
2.80
5.11
2.36
1.70
3.55
25.80
2.80
2.17
65
16.14
P/E ratio (avg)x
32.91
36.00
39.15
41.26
45.38
50.91
48.90
50.83
55.84
55.08
34.31
50.91
47.14
46
28.62
EV/EBITx
36.00
35.49
39.87
39.03
38.36
37.58
41.30
40.26
42.15
45.74
7.417
41.30
39.45
55
26.23
FCF yield (avg)%
6.92
7.84
7.64
9.04
11.39
8.74
11.29
8.64
7.34
10.03
9.97
8.74
8.69
76
8.63
FCF margin%
13.94
13.01
10.08
11.85
13.32
10.60
12.94
10.62
10.05
8.78
14.36
10.60
11.24
47
0.511
FCF / Net incomex
1.596
1.474
1.552
1.515
1.598
1.619
1.590
1.706
1.721
1.856
0.903
1.706
1.597
82
22.55
ROIC%
16.23
13.93
11.76
9.36
11.06
13.98
13.11
10.32
10.61
11.29
12.29
11.29
11.52
73
16.21
Return on equity%
18.97
18.74
16.58
15.15
13.24
10.40
8.40
9.78
11.25
8.50
13.88
9.78
12.24
63
12.51
Return on assets%
16.86
18.98
18.88
21.15
23.71
24.18
25.91
24.53
23.91
21.02
24.09
24.18
22.43
74
60.99
EPSRp
18.79
22.09
26.75
31.87
32.20
31.97
33.39
35.48
38.11
38.11
64.34
3.43%
7.18%
—
5.32
EPS growth%
24.85
21.88
23.40
22.19
22.09
23.32
23.73
21.83
24.63
21.98
3.28
23.32
22.76
10
66.37
Bookvalue per shRp
41.37
38.64
42.24
38.40
39.16
38.97
36.44
39.52
41.06
39.57
65.79
0.21%
0.18%
—
77.53
FCF per shareRp
59.71
52.22
51.63
47.59
48.22
46.56
50.00
45.29
40.99
44.38
88.90
(1.65%)
(3.20%)
—
56.20
Dividend per shRp
72.01
80.80
80.84
91.20
83.57
93.83
90.60
87.65
80.62
74.83
13.01
(2.18%)
(0.28%)
—
25.12
Div yield (avg)%
22.99
20.39
19.12
21.09
22.07
20.43
19.52
21.59
19.16
17.26
23.49
19.52
20.41
30
26.96
Payout ratio%
23.91
24.01
23.15
24.89
23.52
23.58
25.28
25.31
27.93
26.00
21.13
25.31
24.45
79
0.793
Shares (diluted)B
0.894
0.935
0.930
0.984
0.990
0.982
1.017
1.059
1.187
1.073
0.836
1.63%
1.79%
83
21.53
Buyback yield%
6.24
5.37
5.23
2.40
1.98
3.78
1.09
4.00
4.34
4.21
26.14
4.00
4.11
13
0.191
D/E ratiox
1.859
1.774
1.657
1.662
1.847
1.737
1.615
1.763
2.000
2.102
0.118
1.763
1.768
28
44.59
Enterprise valueRp B
5.943
5.333
4.972
4.917
4.398
4.035
4.391
4.202
3.692
4.020
61.22
(1.78%)
(2.97%)
85
46.30
LT debtRp B
69.45
81.90
82.49
81.14
87.03
90.02
91.17
104.1
106.8
110.8
53.16
4.95%
6.45%
34
Cost of revenue
3.85%
1.00×
Operating expenses
3.56%
0.97×
Property and equipment
21.40%
Cash and investments
16.11%