48.58
RevenueRp B
32.34
34.16
36.23
39.63
43.29
46.59
50.13
54.79
58.39
61.68
50.40
7.34%
7.42%
54
25.46
Revenue growth%
12.98
13.18
12.22
11.19
10.98
10.68
11.67
9.84
8.42
5.52
19.08
9.84
11.08
39
23.51
Gross margin%
12.65
12.85
12.60
13.51
10.52
10.65
9.84
9.99
10.58
8.37
27.38
9.99
10.62
16
9.23
Operating margin%
9.72
11.86
14.25
12.64
12.03
11.75
12.14
11.84
8.96
11.07
29.42
11.75
11.85
84
26.11
Net margin%
24.27
23.97
22.18
24.51
21.58
20.33
22.07
22.89
23.36
24.00
25.08
22.89
23.13
84
28.40
P/E ratio (avg)x
20.93
19.90
21.09
21.36
21.06
22.97
24.56
26.97
25.43
29.80
34.17
25.43
22.17
88
22.37
EV/EBITx
11.92
11.55
11.21
10.62
10.09
11.40
11.46
10.54
10.26
9.436
23.79
10.54
10.91
50
29.92
FCF yield (avg)%
5.02
2.42
4.76
4.94
7.63
10.36
10.62
12.31
9.69
7.72
15.05
10.36
7.68
52
2.07
FCF margin%
15.27
18.26
17.41
15.74
16.62
18.36
16.34
16.15
14.39
15.03
14.17
16.15
16.24
91
1.675
FCF / Net incomex
1.888
2.248
2.301
2.200
2.503
2.968
3.444
3.375
3.264
3.794
1.593
3.375
2.736
77
13.37
ROIC%
28.61
29.87
31.46
34.43
36.21
33.48
32.25
32.04
32.78
32.57
10.98
32.57
32.41
41
2.17
Return on equity%
16.84
14.82
12.48
14.91
15.71
14.55
14.54
14.57
11.66
8.99
12.59
14.54
14.56
24
2.26
Return on assets%
9.60
9.49
6.99
7.27
8.52
10.99
11.27
11.38
9.18
6.73
17.33
10.99
9.34
81
7.25
EPSRp
4.99
5.64
6.73
7.38
8.60
10.28
11.50
13.86
16.81
18.33
7.45
16.34%
15.13%
—
7.97
EPS growth%
18.05
19.38
16.94
15.68
16.21
13.25
10.49
10.37
7.88
9.65
28.86
10.37
14.46
57
6.16
Bookvalue per shRp
11.08
11.38
11.53
12.59
12.86
14.94
15.97
16.21
18.38
18.93
5.59
8.05%
6.28%
—
6.01
FCF per shareRp
5.92
6.63
7.10
7.79
8.16
8.36
10.01
9.90
10.91
11.16
7.42
6.46%
8.57%
—
7.19
Dividend per shRp
2.65
2.35
2.38
2.18
2.16
2.11
1.88
1.70
1.52
1.48
7.68
(7.29%)
(5.37%)
—
28.21
Div yield (avg)%
26.32
24.23
24.23
26.87
27.69
27.72
30.34
33.21
30.43
30.43
15.57
30.43
27.71
36
2.28
Payout ratio%
11.77
12.49
15.37
13.47
10.54
7.68
9.08
8.99
9.18
11.48
23.45
9.08
11.01
91
1.917
Shares (diluted)B
1.527
1.506
1.352
1.367
1.260
1.085
0.984
1.025
0.895
0.817
1.880
(8.29%)
(6.79%)
31
7.11
Buyback yield%
24.70
23.05
20.14
22.99
22.34
22.21
22.30
22.71
20.85
20.78
22.61
22.21
22.32
59
0.620
D/E ratiox
1.940
2.130
2.334
2.526
2.866
3.470
4.181
4.603
5.469
6.173
0.684
4.603
3.168
14
45.91
Enterprise valueRp B
28.73
31.60
27.89
25.69
27.73
30.55
31.79
33.21
35.83
39.24
21.81
7.19%
3.43%
63
28.93
LT debtRp B
8.417
8.172
8.121
8.475
8.940
8.743
10.07
11.30
11.54
12.17
38.59
6.37%
4.12%
40
Cost of revenue
7.52%
1.01×
Operating expenses
6.70%
0.94×
Property and equipment
16.28%
Cash and investments
15.53%
Spread over hurdle
51.28%