17.76
RevenueRp B
89.26
96.26
100.6
106.7
113.2
121.3
130.8
139.1
146.7
156.4
19.69
6.68%
6.41%
45
7.11
Revenue growth%
26.10
26.30
27.99
28.91
27.64
29.38
32.33
32.18
33.58
33.68
5.09
32.33
29.14
22
14.12
Gross margin%
24.35
26.26
23.90
21.31
22.51
20.18
22.97
21.63
23.84
24.57
10.34
22.97
23.40
86
29.00
Operating margin%
19.02
17.78
20.11
23.05
25.43
25.61
24.78
21.87
21.62
21.40
7.03
21.87
21.75
84
27.25
Net margin%
27.52
29.26
31.52
30.86
33.03
35.16
32.58
33.32
31.88
33.14
2.91
33.14
32.23
44
19.13
P/E ratio (avg)x
41.53
39.94
46.43
49.02
46.69
51.08
58.86
69.16
68.13
77.32
27.99
68.13
50.05
42
32.24
EV/EBITx
48.67
49.46
49.59
54.04
55.47
59.32
59.55
62.96
60.54
64.36
32.76
60.54
57.39
51
8.23
FCF yield (avg)%
13.76
13.72
13.23
15.31
17.73
19.72
22.70
23.30
23.38
23.79
25.47
23.30
18.72
93
17.02
FCF margin%
17.80
20.36
18.73
20.99
19.17
19.97
17.85
19.77
21.64
19.29
28.72
19.77
19.53
52
0.774
FCF / Net incomex
2.549
2.631
2.757
2.895
3.035
2.959
3.183
3.524
3.520
3.459
0.325
3.459
2.997
65
14.98
ROIC%
23.24
22.27
21.94
19.51
20.02
22.47
22.47
23.04
23.01
22.88
4.60
22.88
22.47
57
16.89
Return on equity%
30.32
29.26
28.45
26.52
24.16
26.13
24.01
24.01
24.75
22.90
21.47
24.01
25.44
26
5.80
Return on assets%
23.97
26.23
23.77
25.16
24.02
22.95
20.85
21.54
22.74
21.56
20.73
21.56
23.36
22
34.69
EPSRp
61.98
58.71
54.77
59.95
60.49
68.68
63.57
58.76
65.74
70.38
38.37
3.07%
1.10%
—
25.35
EPS growth%
19.28
16.53
18.06
18.09
16.55
18.93
21.00
19.15
18.28
15.40
18.36
18.93
18.19
64
89.60
Bookvalue per shRp
168.98
169.30
157.93
150.17
166.35
153.78
141.34
135.91
149.10
162.31
60.02
(0.49%)
(0.07%)
—
39.25
FCF per shareRp
140.74
129.21
131.41
144.75
153.06
148.31
142.73
133.74
126.22
131.22
73.41
(3.03%)
0.70%
—
145.21
Dividend per shRp
65.03
63.66
70.25
68.25
62.04
62.00
56.18
53.44
54.70
48.78
81.36
(4.69%)
(2.06%)
—
28.07
Div yield (avg)%
17.01
18.97
16.30
15.54
13.39
14.42
13.03
11.29
8.85
6.54
16.94
11.29
13.91
67
16.86
Payout ratio%
15.49
17.51
16.95
13.96
14.90
17.04
16.66
15.35
17.21
14.34
28.78
16.66
16.07
35
1.091
Shares (diluted)B
1.041
1.075
1.061
1.171
1.091
1.066
1.171
1.239
1.280
1.162
1.053
1.27%
0.18%
43
25.32
Buyback yield%
8.17
6.26
6.76
9.43
9.43
11.63
13.31
10.51
8.20
8.92
2.16
10.51
9.18
33
1.260
D/E ratiox
0.812
0.793
0.886
0.881
1.010
0.978
0.956
0.942
0.979
0.991
0.861
0.978
0.949
53
80.29
Enterprise valueRp B
76.16
79.40
81.12
74.53
82.81
91.44
86.92
81.88
78.11
69.26
10.73
(3.51%)
(1.75%)
38
73.21
LT debtRp B
70.77
64.48
57.88
51.30
51.03
54.98
60.56
67.11
74.73
75.14
104.9
8.05%
0.46%
56
Cost of revenue
6.41%
1.00×
Operating expenses
5.97%
0.96×
Cash and investments
17.10%