10.96
RevenueRp B
12.34
12.89
13.84
14.49
15.22
15.85
16.57
17.40
18.24
19.48
11.28
5.06%
5.52%
58
21.93
Revenue growth%
12.14
12.56
10.44
10.84
12.49
12.77
11.07
8.33
6.00
8.62
16.44
8.62
10.95
68
13.29
Gross margin%
5.51
5.00
5.19
2.64
4.33
6.94
8.98
9.43
9.58
9.56
13.88
9.43
6.23
22
19.79
Operating margin%
22.73
23.29
21.51
23.08
23.98
23.75
22.03
24.37
26.26
24.77
7.92
24.37
23.52
66
26.22
Net margin%
6.49
7.04
5.24
2.87
4.86
7.47
7.42
9.38
12.00
12.65
3.67
9.38
7.23
93
16.99
P/E ratio (avg)x
28.41
33.07
34.74
40.40
44.78
42.42
44.16
47.76
55.29
57.64
30.60
47.76
43.29
54
17.89
EV/EBITx
9.666
9.990
10.92
10.17
9.146
8.216
8.120
7.547
6.953
7.721
29.76
7.721
8.681
26
15.93
FCF yield (avg)%
23.75
21.36
20.17
18.41
15.56
13.41
12.51
10.19
8.74
6.92
23.24
10.19
14.48
46
24.09
FCF margin%
4.17
4.21
4.36
3.74
6.66
3.74
4.90
4.00
2.93
2.41
19.75
3.74
4.09
9
0.672
FCF / Net incomex
2.429
2.330
2.388
2.310
2.755
2.706
2.971
2.940
2.918
3.083
1.154
2.940
2.731
41
11.35
ROIC%
11.40
9.64
7.05
4.77
4.36
4.64
6.02
3.82
4.06
5.43
6.77
4.64
5.10
94
27.61
Return on equity%
34.74
32.30
32.89
33.39
34.24
33.09
31.48
34.37
34.72
37.19
27.40
34.37
33.81
51
12.78
Return on assets%
8.98
10.27
12.88
15.84
15.81
14.48
13.31
15.66
15.67
14.83
18.19
14.83
14.65
48
7.00
EPSRp
4.40
3.91
3.60
3.79
3.81
3.68
3.68
3.35
3.67
3.77
7.80
(0.19%)
(2.55%)
—
13.50
EPS growth%
16.74
16.12
16.93
15.72
15.81
15.18
18.06
15.16
14.46
14.26
29.46
15.16
15.76
76
2.23
Bookvalue per shRp
12.29
14.72
16.06
17.45
20.18
23.14
26.05
26.66
27.55
33.04
11.81
10.36%
10.21%
—
5.97
FCF per shareRp
8.95
10.13
11.66
13.49
13.57
13.65
14.66
13.98
13.11
13.28
7.64
(0.43%)
3.29%
—
6.70
Dividend per shRp
3.61
3.08
3.16
2.71
2.86
2.62
2.58
2.70
2.93
3.07
12.62
1.41%
(1.62%)
—
3.29
Div yield (avg)%
7.04
9.21
11.46
10.72
10.09
9.93
7.73
6.11
3.85
3.78
8.08
6.11
8.47
62
28.88
Payout ratio%
24.21
21.46
19.56
20.55
18.75
19.81
19.23
16.97
18.50
20.13
20.84
19.23
19.69
51
1.394
Shares (diluted)B
2.422
2.454
2.580
2.609
2.847
3.399
3.724
3.884
4.074
4.014
1.437
7.11%
6.13%
81
4.90
Buyback yield%
9.91
9.93
12.75
14.46
15.99
13.31
13.16
12.40
9.65
11.85
20.08
12.40
12.58
66
1.037
D/E ratiox
0.857
0.815
0.911
0.951
0.996
0.965
1.001
0.968
1.089
1.075
0.321
1.001
0.966
67
1.454
Enterprise valueRp B
17.57
15.76
14.26
15.76
17.27
16.17
17.06
18.72
18.66
20.29
6.237
3.27%
2.24%
68
16.25
LT debtRp B
8.812
10.25
11.93
13.42
13.08
13.16
12.64
13.89
16.36
18.29
20.71
6.94%
8.59%
78
Cost of revenue
5.52%
1.00×
Operating expenses
5.27%
0.98×
Property and equipment
18.46%
Spread over hurdle
(4.72%)