113.6
RevenueRp B
52.35
57.71
62.68
67.59
71.63
78.04
82.75
91.70
100.9
108.2
125.2
8.61%
8.56%
47
20.83
Revenue growth%
19.30
20.69
17.98
17.31
17.82
19.08
19.80
19.16
16.48
18.26
16.12
19.08
18.67
58
21.29
Gross margin%
7.61
7.90
9.74
6.96
7.80
9.05
11.79
13.06
12.65
11.49
29.56
11.79
9.40
60
4.89
Operating margin%
9.79
9.34
12.17
11.60
9.65
12.01
9.87
10.75
13.48
12.61
7.45
12.01
11.17
31
14.83
Net margin%
28.35
27.59
30.43
29.39
27.92
30.86
32.64
34.35
37.31
39.65
25.12
34.35
30.64
64
27.00
P/E ratio (avg)x
36.39
35.50
38.60
35.62
37.11
34.67
34.34
38.41
44.31
51.43
28.15
38.41
36.75
51
32.11
EV/EBITx
8.466
9.862
11.77
12.85
12.70
13.51
15.84
18.69
22.26
26.12
7.025
18.69
13.18
87
11.21
FCF yield (avg)%
5.46
6.02
7.40
9.84
9.29
10.76
13.52
11.21
13.82
11.85
19.00
11.85
10.30
14
7.92
FCF margin%
6.63
5.58
8.24
8.87
7.91
10.60
9.23
11.17
10.07
11.96
26.58
10.60
9.05
74
0.523
FCF / Net incomex
0.849
0.920
1.079
1.090
1.222
1.429
1.444
1.632
1.827
1.928
0.888
1.632
1.325
72
10.26
ROIC%
10.40
13.24
15.76
15.72
17.00
19.09
21.12
21.49
21.47
20.21
2.10
21.12
18.04
64
8.19
Return on equity%
14.52
12.87
14.03
13.41
14.88
14.90
16.72
19.15
21.86
23.02
16.93
19.15
14.89
7
3.98
Return on assets%
6.20
3.36
4.12
5.86
6.16
6.10
5.22
4.99
6.29
4.04
2.19
5.22
5.54
28
27.05
EPSRp
11.64
10.65
11.83
11.86
13.03
14.75
13.42
14.92
16.00
16.86
30.04
5.28%
3.06%
—
10.20
EPS growth%
12.49
13.26
14.68
14.16
16.56
13.98
16.57
13.86
15.80
13.74
29.80
13.98
14.07
72
26.40
Bookvalue per shRp
13.95
14.39
12.84
13.65
14.40
14.51
14.36
14.37
13.63
12.49
6.30
(2.81%)
(2.03%)
—
20.90
FCF per shareRp
9.70
10.34
11.18
12.10
11.02
11.49
10.17
10.16
9.73
8.65
17.69
(4.73%)
(1.44%)
—
13.36
Dividend per shRp
16.74
15.06
15.77
14.59
13.83
13.14
13.60
12.38
11.42
10.97
27.24
(4.52%)
(4.44%)
—
15.62
Div yield (avg)%
26.08
24.40
25.02
23.13
23.62
22.24
22.02
24.20
23.38
20.81
27.16
22.24
23.50
86
16.42
Payout ratio%
21.30
23.33
20.80
20.65
22.03
23.22
21.14
23.15
20.36
20.95
20.08
21.14
21.22
80
2.353
Shares (diluted)B
2.326
2.102
2.205
2.064
2.084
2.118
1.933
1.807
1.866
1.833
2.388
(2.53%)
(2.93%)
58
6.97
Buyback yield%
6.92
8.89
10.56
8.56
9.26
12.06
13.96
14.50
11.68
14.13
28.84
13.96
11.12
43
1.633
D/E ratiox
2.197
2.221
2.177
2.352
2.388
2.789
3.217
3.832
3.778
3.814
0.849
3.778
2.589
74
128.5
Enterprise valueRp B
145.6
172.1
173.5
181.3
194.9
223.3
225.5
269.7
287.5
319.5
72.64
10.39%
8.27%
15
61.72
LT debtRp B
99.94
94.98
99.36
96.19
108.6
106.9
105.5
96.35
109.3
108.5
11.75
(0.01%)
1.29%
35
Cost of revenue
8.87%
1.03×
Operating expenses
7.85%
0.94×
Goodwill & intangibles
17.23%
Property and equipment
15.69%