58.32
RevenueRp B
88.97
90.89
89.98
93.03
95.76
97.76
100.3
99.71
100.0
99.54
62.99
0.78%
1.24%
44
17.03
Revenue growth%
9.08
7.04
8.57
7.62
5.82
6.66
4.56
4.38
2.36
2.26
9.12
4.38
6.24
43
28.58
Gross margin%
12.03
10.30
7.48
6.24
4.56
1.70
0.81
0.40
0.40
0.40
27.25
0.40
3.13
39
26.38
Operating margin%
2.46
2.74
0.61
2.84
1.27
3.51
6.16
7.31
8.40
7.15
25.72
7.15
3.17
58
20.62
Net margin%
23.04
23.78
21.78
19.35
18.39
17.45
15.22
15.03
13.73
16.20
24.07
15.22
17.92
88
31.71
P/E ratio (avg)x
20.74
20.89
24.38
27.65
28.81
31.97
30.70
35.36
34.88
39.68
14.80
34.88
29.76
36
7.700
EV/EBITx
45.90
45.39
52.18
55.11
59.69
70.24
82.53
87.91
96.58
115.1
20.35
87.91
64.97
10
7.90
FCF yield (avg)%
24.18
24.77
24.14
25.92
26.70
27.20
25.60
27.28
28.90
28.83
24.61
27.28
26.31
54
19.73
FCF margin%
6.83
6.46
7.16
9.63
7.93
8.17
7.03
7.35
7.97
7.41
13.17
7.41
7.38
33
1.157
FCF / Net incomex
0.328
0.290
0.289
0.287
0.274
0.257
0.280
0.289
0.322
0.332
0.102
0.289
0.289
21
9.51
ROIC%
0.40
1.65
0.40
0.74
0.40
2.68
0.59
0.40
0.91
0.40
13.63
0.59
0.49
79
23.03
Return on equity%
23.36
21.32
21.27
20.51
19.78
20.72
18.30
15.65
13.94
11.80
4.67
15.65
20.14
91
18.34
Return on assets%
10.71
11.05
8.76
11.41
8.92
6.87
9.25
10.59
10.27
11.15
7.12
10.27
10.43
39
36.87
EPSRp
37.51
37.30
33.63
30.17
30.87
27.80
26.13
25.02
26.90
26.11
39.86
(3.29%)
(2.48%)
—
14.95
EPS growth%
26.02
24.04
23.46
25.46
26.69
24.84
23.86
25.73
26.41
25.47
26.21
25.47
25.46
76
28.51
Bookvalue per shRp
102.04
118.91
137.62
161.24
170.47
189.26
225.21
246.86
242.97
286.03
48.46
10.91%
10.77%
—
15.13
FCF per shareRp
50.39
48.76
49.78
48.69
49.92
47.44
49.87
53.55
57.57
53.97
22.43
1.57%
(0.03%)
—
52.88
Dividend per shRp
40.25
37.59
40.90
46.01
47.92
43.99
40.32
39.33
41.42
42.78
57.07
(2.24%)
0.58%
—
20.01
Div yield (avg)%
3.07
0.97
1.94
1.43
2.16
5.05
8.01
5.94
8.79
8.24
17.19
8.01
4.06
7
23.06
Payout ratio%
13.46
11.12
10.11
11.93
13.82
11.72
14.01
12.47
9.72
9.84
6.16
11.72
11.83
19
1.050
Shares (diluted)B
1.330
1.366
1.296
1.380
1.312
1.261
1.195
1.251
1.335
1.392
1.071
1.19%
0.66%
45
21.20
Buyback yield%
4.80
3.92
1.93
3.53
5.08
7.61
6.84
8.95
9.85
8.98
12.61
8.95
5.96
65
0.686
D/E ratiox
1.031
1.096
1.080
1.244
1.346
1.440
1.494
1.529
1.500
1.508
1.072
1.500
1.393
32
89.93
Enterprise valueRp B
91.34
97.00
92.41
87.94
94.60
102.5
104.8
113.7
123.7
137.6
37.77
7.78%
3.46%
90
71.46
LT debtRp B
64.11
68.85
75.18
90.77
101.5
103.9
109.8
111.6
130.7
141.9
55.48
6.93%
9.33%
92
Cost of revenue
1.35%
1.01×
Operating expenses
0.50%
0.93×
Property and equipment
16.30%
Spread over hurdle
(3.96%)