19.59
RevenueRp B
54.24
56.32
58.30
58.34
59.74
62.32
65.17
65.55
65.70
68.57
21.92
2.80%
2.70%
10
15.48
Revenue growth%
10.11
11.53
11.16
11.29
13.10
11.20
11.88
9.72
10.53
7.87
23.83
10.53
11.18
31
9.82
Gross margin%
6.39
8.99
10.49
9.67
7.37
4.62
7.16
5.56
7.41
8.75
4.41
7.16
7.39
68
20.80
Operating margin%
9.13
10.78
11.94
12.07
12.53
15.18
13.26
14.49
15.96
17.14
5.76
15.18
12.90
68
13.95
Net margin%
20.61
18.72
16.97
17.60
18.63
20.50
21.85
21.69
22.13
21.29
6.31
21.69
20.56
15
32.42
P/E ratio (avg)x
25.09
25.42
22.84
22.21
21.24
18.85
18.49
17.10
18.28
19.39
13.16
18.49
20.31
71
13.58
EV/EBITx
26.23
27.64
27.19
24.71
23.82
26.08
25.96
28.79
31.27
33.63
31.81
28.79
26.71
10
28.27
FCF yield (avg)%
17.88
17.01
18.77
18.45
18.56
16.44
18.43
19.05
21.70
22.25
18.11
19.05
18.51
95
6.84
FCF margin%
11.63
12.94
12.32
9.75
11.73
13.88
11.36
13.86
13.24
10.82
29.78
13.24
12.02
54
0.808
FCF / Net incomex
0.297
0.319
0.304
0.294
0.272
0.272
0.262
0.251
0.243
0.263
0.288
0.262
0.272
38
22.03
ROIC%
14.44
16.62
14.63
16.22
14.25
17.11
14.35
16.75
13.93
15.68
14.06
15.68
15.15
50
21.00
Return on equity%
10.49
12.61
9.64
7.24
8.43
8.46
6.46
5.01
6.76
5.41
21.66
6.46
7.84
56
20.59
Return on assets%
28.58
31.43
29.75
31.80
34.49
34.72
36.02
34.30
32.54
31.31
23.93
34.30
32.17
28
4.34
EPSRp
5.91
6.57
7.65
8.01
7.71
8.06
8.17
8.05
8.61
9.46
4.50
4.17%
6.12%
—
8.05
EPS growth%
10.76
7.88
10.80
11.25
11.87
14.13
14.91
16.91
15.48
13.36
18.16
14.91
12.62
82
10.06
Bookvalue per shRp
2.88
2.61
2.56
2.47
2.77
2.79
2.87
3.08
3.34
3.03
7.77
1.80%
(0.34%)
—
14.85
FCF per shareRp
9.45
11.47
12.76
12.98
12.76
13.16
15.79
17.00
18.32
17.94
7.78
7.04%
7.20%
—
4.69
Dividend per shRp
19.29
22.34
25.47
29.42
32.60
33.98
40.05
43.86
44.79
44.50
9.83
6.42%
10.80%
—
23.98
Div yield (avg)%
19.27
16.55
17.36
14.70
14.03
16.48
17.10
15.73
17.24
15.41
29.03
16.48
16.51
11
9.02
Payout ratio%
16.15
14.49
12.17
13.01
11.20
12.18
9.57
7.60
6.25
5.20
27.82
7.60
11.69
39
1.856
Shares (diluted)B
1.543
1.639
1.632
1.484
1.597
1.410
1.360
1.363
1.194
1.203
1.861
(5.51%)
(1.92%)
19
18.84
Buyback yield%
25.06
25.19
27.97
27.40
28.03
25.56
24.55
23.29
23.39
25.28
14.47
24.55
25.24
21
0.223
D/E ratiox
1.122
1.203
1.388
1.512
1.797
1.947
2.211
2.157
2.160
2.085
1.568
2.157
1.872
65
22.67
Enterprise valueRp B
49.91
59.04
61.99
70.69
71.41
71.49
85.51
93.90
102.5
99.91
21.25
6.95%
8.14%
13
19.88
LT debtRp B
30.84
29.49
30.56
33.36
29.38
28.52
27.45
27.94
24.98
22.51
35.87
(5.19%)
(2.35%)
20
Cost of revenue
2.65%
1.00×
Operating expenses
2.58%
0.99×
Property and equipment
18.52%
Cash and investments
16.91%