11.44
RevenueRp B
71.42
71.77
73.60
75.94
76.80
76.96
76.56
75.73
74.91
74.61
12.78
(0.58%)
0.43%
51
20.56
Revenue growth%
14.89
14.74
15.33
12.79
11.24
11.68
9.39
12.21
11.72
10.37
8.72
11.68
11.97
34
23.50
Gross margin%
21.70
18.81
18.48
18.65
17.24
20.01
17.83
15.41
16.05
13.85
4.89
16.05
18.15
27
29.01
Operating margin%
18.61
20.83
20.82
21.67
22.38
23.06
23.80
25.58
28.09
27.17
17.79
25.58
22.72
55
24.22
Net margin%
13.21
11.38
9.07
10.66
8.89
7.10
6.96
8.93
6.18
8.02
14.57
7.10
8.91
20
21.55
P/E ratio (avg)x
43.06
41.06
37.72
41.52
47.73
50.53
53.53
57.05
61.38
70.35
36.33
57.05
49.13
57
25.25
EV/EBITx
27.54
28.72
26.39
26.57
28.97
25.95
22.75
22.76
23.90
24.33
24.74
23.90
26.17
35
2.16
FCF yield (avg)%
29.54
29.80
28.58
28.72
29.66
26.99
27.33
27.20
28.58
28.36
27.55
27.33
28.58
15
21.48
FCF margin%
12.90
10.06
9.70
7.80
8.05
7.42
7.47
4.92
6.42
6.32
23.50
6.42
7.63
26
1.494
FCF / Net incomex
2.637
2.601
2.537
2.866
3.142
3.063
3.642
3.849
4.224
4.409
1.438
3.849
3.102
48
7.56
ROIC%
21.52
20.27
20.47
18.98
19.87
20.88
20.12
22.04
23.64
23.44
2.74
22.04
20.67
88
18.30
Return on equity%
4.93
2.80
1.74
2.59
2.98
3.41
2.07
4.90
7.38
8.50
15.19
4.90
3.19
87
17.59
Return on assets%
10.49
7.64
5.88
3.07
3.94
5.82
8.34
7.52
7.73
5.15
24.45
7.52
6.70
56
1.25
EPSRp
5.40
4.74
4.60
3.98
3.70
4.03
3.98
4.24
3.85
3.54
1.31
(0.89%)
(3.67%)
—
12.68
EPS growth%
20.19
17.34
18.08
19.54
20.49
18.02
16.13
14.22
14.29
12.53
5.68
14.29
17.68
87
6.94
Bookvalue per shRp
3.55
3.36
3.13
3.02
2.79
2.95
3.38
3.58
3.80
3.64
3.72
5.45%
1.10%
—
7.62
FCF per shareRp
6.52
6.34
6.86
6.57
6.32
5.73
5.62
6.11
6.43
6.46
5.78
0.44%
0.38%
—
3.51
Dividend per shRp
1.44
1.41
1.31
1.34
1.36
1.50
1.51
1.67
1.66
1.72
2.91
4.77%
2.68%
—
18.05
Div yield (avg)%
4.22
6.74
4.36
5.69
4.46
7.26
9.86
11.31
8.72
8.30
21.46
8.72
7.00
84
29.40
Payout ratio%
19.17
19.78
20.72
20.43
22.46
23.25
23.71
22.44
22.32
24.97
7.93
23.25
22.38
92
6.237
Shares (diluted)B
11.04
12.31
12.44
13.41
14.51
15.80
19.00
18.66
20.89
21.27
6.260
7.96%
7.46%
82
13.59
Buyback yield%
8.03
7.82
7.95
10.07
12.35
14.58
12.27
14.64
12.90
12.18
16.51
12.90
12.22
89
0.871
D/E ratiox
0.283
0.315
0.349
0.356
0.323
0.312
0.331
0.353
0.369
0.380
1.439
0.353
0.340
55
11.31
Enterprise valueRp B
14.53
13.21
13.34
11.86
12.82
12.74
12.28
10.47
10.85
10.22
73.82
(4.44%)
(4.01%)
64
4.672
LT debtRp B
109.7
111.3
116.1
112.6
119.7
126.9
141.2
151.1
180.3
185.0
51.21
9.10%
7.09%
51
Cost of revenue
0.50%
1.01×
Operating expenses
0.84%
1.04×
Goodwill & intangibles
18.27%
Property and equipment
14.38%