6.054
RevenueRp B
6.199
6.540
6.911
7.333
7.623
7.851
8.196
8.469
9.053
9.598
6.743
4.72%
5.05%
60
28.79
Revenue growth%
5.12
3.59
2.11
2.91
0.40
2.65
0.40
2.77
1.80
1.64
3.57
1.80
2.38
17
26.97
Gross margin%
26.09
26.24
27.90
26.23
24.42
22.28
20.73
23.52
22.90
20.83
23.05
22.28
23.97
93
5.94
Operating margin%
24.26
23.09
25.46
28.10
27.96
25.73
27.07
27.04
25.35
25.74
19.61
25.74
25.73
25
26.57
Net margin%
22.00
22.64
21.77
21.58
23.05
20.51
22.60
20.65
18.83
16.94
27.99
20.51
21.68
28
18.81
P/E ratio (avg)x
15.38
16.47
16.92
17.70
16.97
15.93
15.90
15.66
15.20
15.48
20.97
15.66
15.92
61
28.69
EV/EBITx
25.12
25.46
28.49
33.20
33.85
38.15
40.72
40.59
44.19
52.82
19.69
40.72
36.00
26
6.68
FCF yield (avg)%
15.68
13.66
11.81
14.79
15.40
16.64
13.80
14.34
17.29
15.05
13.66
15.05
14.92
63
3.94
FCF margin%
24.53
25.93
25.70
23.26
22.50
23.02
21.48
22.66
23.73
20.76
14.35
22.66
23.14
80
0.184
FCF / Net incomex
1.431
1.557
1.492
1.490
1.467
1.630
1.666
1.605
1.658
1.629
0.566
1.630
1.581
38
14.74
ROIC%
13.29
13.76
14.22
12.33
11.62
9.34
11.34
12.31
14.55
12.84
10.14
12.31
12.59
80
7.66
Return on equity%
24.41
21.84
22.30
25.28
22.46
24.63
26.60
28.89
31.22
33.30
29.07
28.89
24.96
81
25.07
Return on assets%
12.93
13.19
13.88
16.55
18.89
17.96
19.58
22.21
20.66
22.83
20.92
20.66
18.42
39
6.05
EPSRp
3.52
3.40
3.72
3.56
3.82
3.82
3.79
3.42
3.46
3.21
6.75
(3.40%)
(1.90%)
—
17.43
EPS growth%
28.16
27.87
29.09
29.36
30.63
28.29
29.51
29.50
29.74
30.43
22.98
29.51
29.43
57
3.11
Bookvalue per shRp
2.58
2.57
2.36
2.50
2.38
2.48
2.71
2.73
2.78
2.76
1.75
3.02%
0.45%
—
5.19
FCF per shareRp
2.26
2.71
3.07
2.96
3.54
4.07
4.05
4.74
5.51
6.13
5.82
11.62%
10.21%
—
5.12
Dividend per shRp
4.64
4.73
4.50
4.67
4.71
5.32
5.42
5.09
5.44
5.88
2.03
4.52%
1.55%
—
16.13
Div yield (avg)%
7.14
4.90
6.93
5.22
6.04
6.94
6.35
4.36
2.52
2.55
10.92
4.36
5.63
90
27.29
Payout ratio%
17.08
16.10
15.49
16.67
13.88
15.89
13.06
15.26
14.96
15.33
4.91
15.26
15.41
49
1.599
Shares (diluted)B
2.853
3.047
2.986
3.140
3.633
4.255
4.842
5.681
5.703
6.730
1.659
13.12%
9.54%
59
19.01
Buyback yield%
20.31
22.88
25.82
24.56
26.15
27.01
25.67
24.62
23.66
26.15
3.94
25.67
25.14
40
1.349
D/E ratiox
0.418
0.408
0.388
0.395
0.423
0.456
0.466
0.500
0.507
0.554
1.341
0.500
0.440
39
8.519
Enterprise valueRp B
4.819
4.972
5.144
5.272
5.054
5.433
5.311
5.773
6.300
5.842
2.437
2.94%
1.60%
15
3.620
LT debtRp B
2.758
2.659
2.729
2.880
2.522
2.723
2.764
2.968
2.762
2.347
1.938
(1.43%)
(3.08%)
36
Cost of revenue
5.17%
1.01×
Operating expenses
4.19%
0.92×
Property and equipment
19.41%
Spread over hurdle
19.55%