80.08
RevenueRp B
42.26
44.54
45.94
47.60
49.57
51.83
53.40
54.42
55.73
57.22
87.02
2.91%
3.73%
30
24.38
Revenue growth%
28.55
27.46
25.02
24.11
23.77
21.30
23.46
22.09
24.94
23.22
18.48
23.22
23.94
89
17.88
Gross margin%
16.78
19.15
21.38
22.23
22.54
25.17
27.72
25.92
24.12
21.69
23.24
25.17
22.38
89
7.89
Operating margin%
15.61
13.28
15.30
15.92
17.17
18.61
18.24
19.99
19.26
20.12
7.41
19.26
17.71
33
19.68
Net margin%
15.62
12.77
11.72
9.95
8.54
5.92
3.68
2.94
0.96
3.55
16.94
3.55
7.23
38
18.07
P/E ratio (avg)x
42.65
48.61
51.06
50.04
50.32
54.89
53.77
51.97
58.81
59.21
6.637
54.89
51.52
8
11.64
EV/EBITx
13.24
13.66
12.79
13.65
14.31
13.34
14.06
13.78
15.42
14.57
18.33
14.06
13.72
6
17.36
FCF yield (avg)%
11.50
11.37
11.47
13.69
11.35
10.71
10.68
9.10
7.92
9.39
21.85
9.39
11.03
33
3.25
FCF margin%
5.57
5.75
3.39
1.55
2.74
1.86
0.40
0.40
2.05
2.04
28.55
1.86
2.05
11
1.212
FCF / Net incomex
1.188
1.157
1.103
1.225
1.150
1.052
1.192
1.299
1.293
1.197
1.471
1.197
1.190
43
11.22
ROIC%
26.81
24.04
22.73
25.55
23.49
23.76
26.75
28.32
29.44
30.20
8.41
28.32
26.15
75
3.92
Return on equity%
15.59
17.74
15.32
15.44
18.20
17.87
15.64
18.37
20.90
21.68
22.34
18.37
17.81
65
16.53
Return on assets%
10.50
10.85
12.96
15.44
16.75
19.63
20.59
23.11
21.16
21.16
26.02
21.16
18.19
36
2.17
EPSRp
14.26
13.52
15.05
16.74
18.00
18.46
21.50
23.91
23.04
25.23
2.23
6.98%
6.05%
—
23.73
EPS growth%
31.85
29.05
26.72
26.91
26.74
27.94
27.58
25.02
23.92
24.39
22.66
25.02
26.82
44
7.15
Bookvalue per shRp
5.84
5.52
5.58
5.75
6.11
6.49
7.05
6.81
6.89
7.46
2.36
4.08%
2.66%
—
4.36
FCF per shareRp
8.64
9.06
10.31
10.71
11.37
13.63
14.10
15.15
16.99
17.78
6.99
9.34%
9.31%
—
8.97
Dividend per shRp
3.28
3.04
3.15
3.38
3.77
3.68
3.55
3.30
3.22
2.97
8.30
(4.68%)
(0.53%)
—
3.91
Div yield (avg)%
15.09
14.40
15.65
15.17
15.46
15.05
12.14
13.39
13.57
13.50
11.76
13.50
14.72
65
29.46
Payout ratio%
14.97
15.18
14.83
15.75
13.47
14.24
11.95
14.24
17.23
15.20
4.29
14.24
14.90
36
4.210
Shares (diluted)B
3.894
3.434
3.740
3.801
3.302
3.558
3.901
3.800
3.303
3.379
4.235
0.46%
(0.91%)
57
4.94
Buyback yield%
5.68
4.95
2.45
2.71
4.74
3.86
3.72
1.66
1.02
2.12
18.69
2.12
3.22
48
1.183
D/E ratiox
1.017
0.960
1.071
1.030
1.132
0.999
0.879
0.951
0.921
1.018
0.281
0.951
1.008
40
44.37
Enterprise valueRp B
31.92
37.76
39.14
38.53
37.45
37.34
44.53
44.13
46.78
54.37
69.53
7.74%
5.70%
21
28.75
LT debtRp B
34.91
37.15
36.42
41.06
44.54
46.19
48.03
50.24
48.76
50.30
77.46
2.46%
3.32%
37
Cost of revenue
3.73%
1.00×
Operating expenses
2.99%
0.93×
Property and equipment
15.07%