33.62
RevenueRp B
317.9
336.2
342.3
354.1
371.3
376.8
397.5
412.1
417.1
430.0
35.82
2.98%
3.45%
9
6.72
Revenue growth%
29.60
29.98
30.30
32.37
31.01
33.10
34.66
33.69
32.31
34.71
4.12
33.69
32.34
15
21.40
Gross margin%
26.63
26.60
25.18
24.35
22.85
20.17
19.21
17.54
16.44
18.02
25.73
18.02
21.51
60
29.98
Operating margin%
17.61
17.06
19.64
21.63
20.81
20.67
21.98
21.34
20.17
20.20
26.04
20.67
20.44
83
19.54
Net margin%
14.58
12.01
14.50
12.67
13.62
14.70
16.34
14.38
16.91
15.79
13.10
15.79
14.54
92
14.17
P/E ratio (avg)x
41.74
41.28
42.73
43.10
43.67
43.45
46.34
49.01
47.45
44.76
22.48
46.34
43.56
83
19.55
EV/EBITx
52.97
59.55
64.10
74.07
86.37
83.10
89.92
95.97
103.1
101.9
17.00
95.97
84.73
11
14.41
FCF yield (avg)%
7.59
5.53
8.44
7.66
6.25
8.91
8.07
7.10
5.22
2.39
18.72
7.10
7.35
20
12.23
FCF margin%
11.30
12.66
14.19
11.72
14.03
16.30
17.06
15.88
18.41
19.85
9.81
17.06
15.03
8
0.889
FCF / Net incomex
2.320
2.165
2.292
2.117
2.115
2.141
2.446
2.684
2.859
3.084
1.078
2.684
2.306
32
6.74
ROIC%
25.14
27.13
26.22
26.99
25.75
28.00
25.06
23.08
24.89
22.67
21.41
24.89
25.45
15
6.36
Return on equity%
20.12
18.98
18.00
18.41
16.11
16.98
17.04
18.08
15.45
14.31
10.44
16.98
17.52
25
26.33
Return on assets%
6.08
7.96
8.43
6.07
7.36
4.97
4.64
4.40
6.67
5.09
5.64
4.97
6.07
18
135.24
EPSRp
132.07
126.07
138.59
155.37
155.19
146.55
156.20
157.13
162.28
158.32
138.83
0.40%
2.02%
—
5.50
EPS growth%
29.33
26.43
24.09
25.13
23.94
23.24
21.77
20.06
23.05
22.80
27.45
22.80
23.59
85
63.32
Bookvalue per shRp
43.55
41.08
41.06
39.96
45.68
42.90
40.80
42.34
38.37
42.43
140.58
(1.46%)
(0.88%)
—
63.40
FCF per shareRp
142.25
147.44
163.98
180.18
185.29
196.82
200.06
196.27
183.69
167.34
150.95
(2.02%)
1.47%
—
188.08
Dividend per shRp
140.93
147.73
164.09
188.18
183.83
190.20
214.23
241.01
272.62
276.84
52.54
8.53%
7.01%
—
15.47
Div yield (avg)%
12.36
13.25
14.02
13.42
15.71
12.82
10.52
9.79
8.84
7.22
21.52
9.79
12.59
73
23.21
Payout ratio%
3.62
5.97
5.59
2.93
0.43
0.40
0.40
0.40
3.19
1.22
20.12
0.40
2.08
44
0.820
Shares (diluted)B
1.466
1.436
1.552
1.641
1.746
1.880
2.167
2.455
2.513
2.545
0.801
7.82%
7.34%
27
16.53
Buyback yield%
21.80
23.76
21.49
22.35
25.18
26.32
26.87
25.57
23.78
21.63
2.44
25.57
23.77
52
1.634
D/E ratiox
0.810
0.753
0.807
0.819
0.785
0.825
0.827
0.907
0.896
0.869
0.813
0.869
0.822
19
343.2
Enterprise valueRp B
146.6
172.7
195.4
211.7
235.4
227.4
264.8
264.0
270.6
268.6
316.3
2.68%
6.04%
54
242.3
LT debtRp B
39.21
35.78
37.92
40.55
43.90
39.15
41.86
44.28
46.91
40.49
67.71
(1.61%)
0.66%
46
Cost of revenue
3.06%
0.96×
Operating expenses
3.55%
1.01×
Property and equipment
18.96%
Spread over hurdle
10.61%