28.06
RevenueRp B
18.87
19.61
20.63
22.13
23.84
25.18
26.23
27.78
29.40
31.30
30.80
5.60%
5.79%
29
23.18
Revenue growth%
11.17
13.07
11.31
8.65
6.88
4.04
5.74
7.62
5.04
7.67
9.21
5.74
7.64
6
23.34
Gross margin%
22.61
21.39
18.44
18.93
21.03
18.84
18.53
20.34
19.87
16.94
7.01
18.84
19.40
53
27.90
Operating margin%
18.21
19.26
18.47
21.43
21.84
23.12
21.81
22.36
24.44
24.42
28.18
23.12
21.83
40
10.70
Net margin%
13.15
15.14
16.99
14.34
12.78
13.14
13.63
14.09
13.77
11.72
10.05
13.63
13.70
92
36.62
P/E ratio (avg)x
25.31
24.63
23.66
24.43
21.96
22.52
19.65
20.05
21.52
18.90
28.73
20.05
22.24
83
15.52
EV/EBITx
41.20
42.45
48.44
56.39
57.84
64.45
62.97
63.39
63.19
62.69
35.31
63.19
60.26
92
2.85
FCF yield (avg)%
10.68
8.11
7.80
5.77
8.75
10.38
12.01
10.16
12.32
10.63
25.23
10.63
10.27
55
29.22
FCF margin%
9.57
11.40
12.46
13.85
11.99
13.99
13.49
16.10
14.61
11.84
4.43
13.99
12.98
8
1.498
FCF / Net incomex
1.434
1.572
1.758
1.744
1.678
1.546
1.543
1.409
1.270
1.135
1.175
1.409
1.544
13
21.51
ROIC%
19.61
22.02
19.38
16.61
19.27
16.40
18.26
17.55
17.80
18.57
20.19
17.80
18.41
14
4.85
Return on equity%
11.79
11.47
11.65
14.55
15.50
16.87
18.30
15.61
15.48
13.61
17.93
15.61
15.01
24
16.59
Return on assets%
0.40
0.40
2.05
0.40
0.40
1.95
0.40
0.40
2.78
2.40
9.77
1.95
0.40
18
5.63
EPSRp
2.72
2.84
2.69
2.99
3.20
3.21
3.56
4.09
4.54
5.23
6.22
10.32%
7.29%
—
12.78
EPS growth%
33.63
34.08
34.86
35.21
33.88
36.85
39.80
37.01
35.47
34.11
3.14
36.85
35.04
17
6.32
Bookvalue per shRp
3.24
3.56
3.38
3.19
3.07
3.34
3.82
4.31
4.14
4.28
6.23
6.89%
4.22%
—
9.21
FCF per shareRp
13.55
13.82
15.11
17.08
18.44
21.72
25.71
27.37
28.59
30.90
4.11
10.87%
8.05%
—
6.18
Dividend per shRp
19.71
22.62
23.55
24.16
27.39
27.08
29.08
33.69
33.38
36.82
9.98
6.09%
7.37%
—
5.78
Div yield (avg)%
20.10
19.73
18.78
19.76
18.69
17.41
20.36
21.61
20.06
22.41
24.97
20.36
19.91
16
25.03
Payout ratio%
25.62
28.05
28.72
26.46
24.48
21.69
19.35
22.31
22.30
19.53
11.75
21.69
23.40
86
0.985
Shares (diluted)B
1.347
1.474
1.701
1.904
2.184
2.144
2.063
2.167
2.160
2.265
0.980
0.73%
5.41%
43
23.26
Buyback yield%
22.19
20.34
22.73
24.11
25.13
26.20
23.88
24.18
23.03
22.64
14.17
23.88
23.45
72
1.446
D/E ratiox
0.192
0.208
0.211
0.227
0.215
0.226
0.244
0.240
0.240
0.231
1.557
0.240
0.227
80
23.02
Enterprise valueRp B
10.99
11.48
11.18
11.17
12.18
12.98
12.93
13.47
12.45
13.22
14.18
1.65%
0.69%
82
8.376
LT debtRp B
17.09
15.78
14.24
14.18
14.53
12.75
11.87
12.31
11.86
13.06
22.44
(2.11%)
(3.33%)
19
Cost of revenue
5.58%
0.98×
Operating expenses
6.02%
1.02×
Property and equipment
17.19%
Cash and investments
14.87%
Spread over hurdle
15.07%