7.924
RevenueRp B
47.73
48.82
51.65
52.40
55.28
56.63
59.83
62.22
64.78
67.31
8.333
4.02%
3.74%
62
18.92
Revenue growth%
28.45
29.84
29.86
29.79
28.73
27.68
27.80
30.12
28.19
26.51
3.60
27.80
28.59
15
28.58
Gross margin%
15.36
14.07
14.29
12.74
15.51
13.17
14.74
16.11
18.62
19.08
3.18
16.11
15.05
21
13.35
Operating margin%
25.84
22.85
22.72
21.78
22.45
22.77
21.63
20.44
21.03
22.06
29.38
21.63
22.26
20
25.63
Net margin%
26.80
27.66
26.62
28.15
26.60
24.71
27.62
28.87
29.14
28.00
24.67
28.00
27.64
23
33.54
P/E ratio (avg)x
20.82
18.56
19.13
18.95
18.12
15.98
16.77
15.45
15.08
14.86
16.26
15.45
17.45
92
10.24
EV/EBITx
31.45
27.80
26.09
26.97
27.64
29.20
31.68
32.61
36.14
35.64
33.03
32.61
30.33
27
12.81
FCF yield (avg)%
3.91
4.73
5.35
5.00
3.79
4.01
3.75
6.51
8.06
8.89
27.22
6.51
4.86
20
4.60
FCF margin%
13.61
16.36
14.19
15.79
15.10
13.22
11.84
14.63
16.78
14.37
21.62
14.37
14.50
34
0.273
FCF / Net incomex
1.740
2.059
2.442
2.629
2.797
3.349
3.358
4.052
4.609
4.942
1.331
4.052
3.073
51
19.47
ROIC%
21.65
24.54
26.92
27.50
29.78
30.68
28.22
30.03
28.95
26.61
3.16
28.95
27.86
40
11.10
Return on equity%
10.25
12.22
12.79
10.21
11.59
10.37
12.71
13.42
15.50
18.27
21.77
13.42
12.47
35
21.84
Return on assets%
4.89
7.08
4.82
7.53
6.71
4.20
3.70
2.47
0.40
2.16
13.47
2.47
4.51
37
2.64
EPSRp
4.11
3.82
3.40
3.28
3.41
3.34
3.57
3.76
3.36
3.16
2.77
(1.48%)
(2.47%)
—
8.10
EPS growth%
9.28
7.32
7.74
10.21
10.54
9.50
9.69
7.40
6.31
5.07
7.40
7.40
8.51
54
7.79
Bookvalue per shRp
12.30
13.00
13.73
14.39
14.18
13.48
14.63
15.83
18.11
19.65
3.50
6.74%
5.93%
—
3.08
FCF per shareRp
9.66
11.34
12.24
13.53
13.60
13.45
13.98
13.60
16.37
15.82
9.15
3.08%
5.12%
—
9.46
Dividend per shRp
3.08
3.46
3.28
2.96
3.29
2.96
2.67
2.84
2.80
2.62
7.61
(4.48%)
(0.72%)
—
22.06
Div yield (avg)%
12.38
11.61
10.34
8.86
8.28
7.54
8.03
10.75
10.69
11.33
17.22
10.69
10.52
29
28.37
Payout ratio%
15.43
14.45
16.42
17.89
16.83
17.88
15.25
15.47
12.61
15.51
26.48
15.47
15.49
39
3.216
Shares (diluted)B
2.348
2.155
2.317
2.014
1.744
1.546
1.684
1.555
1.545
1.459
3.235
(3.50%)
(5.89%)
64
16.27
Buyback yield%
28.73
29.06
31.59
32.62
35.56
37.76
37.19
37.44
37.26
38.09
14.27
37.44
36.37
39
0.440
D/E ratiox
1.469
1.634
1.665
1.832
2.032
1.969
1.849
1.944
1.819
1.650
0.642
1.849
1.826
11
59.21
Enterprise valueRp B
58.54
63.43
62.71
69.96
71.67
75.31
83.95
78.05
83.31
75.71
51.47
1.10%
3.42%
55
33.03
LT debtRp B
18.79
21.72
21.65
23.85
22.30
21.16
22.36
22.32
22.06
23.05
51.74
0.66%
3.15%
38
Cost of revenue
3.74%
1.00×
Operating expenses
3.60%
0.99×
Property and equipment
14.26%
Spread over hurdle
(5.81%)