26.03
RevenueRp B
21.45
22.80
24.70
27.24
28.90
31.16
33.91
35.93
38.20
41.91
27.31
7.72%
7.76%
42
5.69
Revenue growth%
23.01
20.47
18.84
15.89
15.28
14.58
14.56
14.69
12.56
11.52
24.90
14.56
14.99
11
12.76
Gross margin%
4.52
4.39
2.35
0.64
0.40
0.70
3.22
5.37
6.75
8.68
24.54
5.37
3.81
79
11.00
Operating margin%
30.77
30.73
29.77
27.20
25.57
26.74
23.88
22.67
20.12
21.10
22.05
22.67
26.15
83
28.20
Net margin%
12.84
12.98
15.72
17.27
18.99
21.24
20.17
22.96
24.97
22.04
2.42
22.04
19.58
18
35.09
P/E ratio (avg)x
23.33
25.10
22.99
24.55
22.41
22.24
22.70
23.48
25.09
26.77
32.18
23.48
23.40
25
8.054
EV/EBITx
11.15
11.72
13.32
13.93
15.17
16.26
17.06
17.66
16.44
15.59
15.90
16.44
15.38
8
25.08
FCF yield (avg)%
27.97
25.06
26.38
24.96
27.89
29.58
27.85
29.80
26.99
28.38
15.52
28.38
27.87
31
25.10
FCF margin%
0.99
1.08
3.96
5.83
7.57
4.93
5.16
6.89
5.92
5.85
7.96
5.85
5.49
71
1.561
FCF / Net incomex
0.483
0.486
0.495
0.523
0.609
0.732
0.734
0.774
0.810
0.797
1.228
0.774
0.671
70
2.27
ROIC%
31.01
31.53
29.34
31.61
33.18
33.12
33.13
35.80
36.24
35.11
17.94
35.11
33.12
18
5.97
Return on equity%
24.18
23.90
25.41
23.08
22.20
24.91
22.23
23.49
26.12
23.82
3.26
23.82
23.86
34
12.68
Return on assets%
7.47
8.12
10.83
11.85
9.87
9.82
8.44
6.26
5.22
5.18
22.01
6.26
8.28
79
4.85
EPSRp
2.28
2.40
2.45
2.50
2.80
2.68
2.49
2.69
2.67
2.81
5.01
0.13%
1.31%
—
29.88
EPS growth%
9.67
9.30
11.81
13.61
13.81
11.66
11.89
9.24
8.42
10.62
24.05
10.62
11.14
65
3.98
Bookvalue per shRp
1.77
1.68
1.61
1.45
1.36
1.48
1.29
1.16
1.02
0.98
4.91
(6.27%)
(5.52%)
—
5.17
FCF per shareRp
2.45
2.29
2.26
2.21
2.12
2.18
2.12
2.12
2.02
2.30
2.33
1.73%
(1.16%)
—
5.04
Dividend per shRp
1.01
0.98
0.97
1.01
0.96
1.08
1.09
1.15
1.32
1.33
4.38
6.72%
3.89%
—
27.99
Div yield (avg)%
17.27
19.32
18.96
16.79
18.91
16.73
14.30
14.26
14.88
16.22
29.65
14.88
16.76
26
5.51
Payout ratio%
27.61
27.75
25.53
23.49
23.67
24.59
25.87
26.09
24.44
21.85
10.09
24.59
25.06
53
3.296
Shares (diluted)B
4.734
5.306
5.445
5.978
6.158
7.149
8.239
8.733
10.23
10.92
3.300
12.13%
9.27%
39
8.34
Buyback yield%
12.86
13.84
11.14
10.65
8.83
7.78
9.82
7.96
9.73
10.55
28.57
9.73
10.19
85
1.305
D/E ratiox
2.765
2.794
2.946
3.415
3.361
3.177
3.248
3.209
3.088
3.255
0.873
3.209
3.193
53
17.04
Enterprise valueRp B
17.29
17.85
19.48
22.19
24.69
25.86
27.20
27.51
26.57
27.00
4.657
1.80%
4.60%
44
2.584
LT debtRp B
32.02
31.16
33.81
32.41
34.60
31.70
34.39
39.18
37.42
36.86
13.93
1.27%
2.54%
28
Cost of revenue
7.48%
0.97×
Operating expenses
8.00%
1.02×
Property and equipment
18.23%
Spread over hurdle
22.91%