54.76
RevenueRp B
144.4
154.1
162.8
179.5
196.1
215.2
234.4
252.7
271.7
287.7
60.86
7.96%
7.77%
29
5.38
Revenue growth%
8.68
7.88
6.60
4.29
6.32
5.72
7.74
10.20
12.00
13.19
11.38
10.20
7.81
25
11.91
Gross margin%
6.08
8.89
5.91
4.15
5.93
4.82
2.23
4.58
3.80
6.33
11.92
4.58
5.36
85
10.69
Operating margin%
30.63
33.60
34.36
33.55
34.82
32.92
31.37
29.89
30.23
30.76
18.39
30.76
32.15
54
3.63
Net margin%
4.66
7.62
5.07
3.22
2.71
0.40
0.40
0.40
0.40
2.38
2.44
0.40
2.54
56
27.69
P/E ratio (avg)x
9.470
9.401
9.011
10.01
8.882
8.918
9.647
10.70
10.89
10.74
25.24
10.70
9.558
57
28.70
EV/EBITx
32.95
33.14
31.64
30.36
32.24
35.38
35.15
37.38
42.61
40.57
27.68
37.38
34.15
91
4.03
FCF yield (avg)%
14.73
13.01
12.97
10.72
13.61
15.40
12.52
11.75
14.40
12.40
4.72
12.52
12.99
85
7.11
FCF margin%
15.01
15.85
14.41
12.06
12.20
12.34
15.19
16.35
17.50
19.85
18.22
16.35
15.10
69
1.105
FCF / Net incomex
1.122
1.038
1.028
1.040
1.033
0.959
0.873
0.923
0.838
0.775
0.323
0.873
0.994
25
3.51
ROIC%
7.42
6.88
8.41
9.07
10.62
9.67
11.90
12.46
10.82
9.12
18.42
10.82
9.40
40
4.93
Return on equity%
3.00
4.06
5.09
7.61
6.43
6.13
6.95
8.39
8.01
5.88
11.04
6.95
6.28
48
16.81
Return on assets%
21.12
23.10
25.48
26.88
29.62
28.25
26.92
27.10
25.39
26.17
17.07
26.92
26.52
57
13.61
EPSRp
18.83
18.82
21.46
21.19
22.80
21.32
23.32
22.88
24.68
27.64
14.75
3.93%
5.12%
—
19.16
EPS growth%
28.41
30.17
32.79
34.02
36.55
36.90
39.03
41.96
42.50
44.08
5.66
41.96
36.73
86
18.99
Bookvalue per shRp
6.97
6.71
5.87
5.28
4.95
4.24
4.00
4.26
4.15
3.88
15.41
(4.74%)
(5.20%)
—
4.95
FCF per shareRp
19.34
20.64
20.66
21.64
24.05
24.31
23.23
25.24
27.34
28.86
17.56
3.72%
3.65%
—
18.87
Dividend per shRp
19.83
23.19
24.65
24.31
26.62
30.53
36.26
37.73
44.31
52.92
19.80
14.73%
10.51%
—
4.50
Div yield (avg)%
26.67
27.24
27.45
28.73
26.47
26.11
26.23
26.96
25.80
28.00
16.99
26.23
26.81
72
2.37
Payout ratio%
0.40
0.40
1.45
0.53
3.31
3.73
0.75
2.87
5.16
2.24
2.40
2.87
1.85
84
5.026
Shares (diluted)B
4.283
4.634
4.396
3.935
3.820
3.878
4.004
3.440
3.483
3.819
5.285
(0.01%)
(2.59%)
57
27.76
Buyback yield%
16.05
14.82
13.48
14.40
16.57
14.94
15.06
15.55
16.95
19.32
7.69
15.55
15.31
68
1.267
D/E ratiox
1.403
1.271
1.276
1.153
1.182
1.006
0.890
0.915
0.977
0.916
0.579
0.916
1.079
64
84.15
Enterprise valueRp B
263.5
301.3
339.8
399.0
432.7
463.5
539.0
541.1
530.2
537.5
315.6
4.43%
7.11%
42
160.8
LT debtRp B
384.1
409.4
462.1
451.8
443.5
497.5
566.7
658.2
756.6
891.0
133.3
14.98%
10.60%
11
Cost of revenue
7.50%
0.98×
Operating expenses
8.12%
1.03×
Property and equipment
15.00%
Spread over hurdle
(5.80%)