61.05
RevenueRp B
110.1
113.3
115.4
116.3
117.4
119.6
124.2
124.9
129.4
134.3
67.41
2.72%
2.16%
32
23.35
Revenue growth%
16.30
15.72
16.93
14.01
16.62
16.95
15.18
16.80
14.13
13.06
9.00
15.18
16.01
63
11.52
Gross margin%
11.26
9.03
10.26
9.94
12.18
12.11
12.37
11.38
11.89
11.07
15.99
11.89
11.32
69
12.75
Operating margin%
11.34
13.72
15.32
16.88
17.70
17.77
18.05
20.17
22.47
25.26
12.39
20.17
17.74
82
14.13
Net margin%
1.41
1.67
1.93
4.38
1.87
0.62
0.40
0.40
2.08
1.39
19.09
0.62
1.54
88
26.17
P/E ratio (avg)x
45.25
49.17
50.62
47.20
45.67
43.93
47.78
54.68
51.25
51.17
22.59
51.17
48.47
39
28.91
EV/EBITx
16.27
17.66
18.44
17.27
17.78
18.41
17.61
18.15
15.86
15.62
34.64
17.61
17.64
12
19.50
FCF yield (avg)%
15.04
16.58
16.95
15.93
17.77
18.11
20.69
18.11
15.26
16.98
8.48
18.11
16.97
49
14.99
FCF margin%
15.42
16.33
16.82
16.73
14.62
16.13
14.15
12.80
14.33
11.64
15.40
14.15
15.02
81
0.603
FCF / Net incomex
1.139
1.262
1.400
1.504
1.472
1.305
1.367
1.401
1.447
1.566
1.626
1.401
1.400
19
5.88
ROIC%
14.36
13.11
13.64
14.75
12.96
10.15
11.29
12.53
10.59
8.01
29.86
10.59
12.74
60
8.92
Return on equity%
15.61
14.34
13.99
13.73
16.64
15.99
17.57
14.96
13.08
10.69
24.40
14.96
14.65
19
28.54
Return on assets%
9.70
12.21
10.03
7.79
6.60
6.40
7.02
7.98
8.81
11.63
5.98
7.98
8.39
33
1.43
EPSRp
4.69
4.65
4.38
4.43
4.44
4.28
4.72
4.63
4.66
4.33
1.53
(0.52%)
(0.98%)
—
24.67
EPS growth%
10.35
13.03
15.12
16.93
15.83
15.89
16.94
17.52
18.58
17.08
22.28
17.08
16.41
61
9.25
Bookvalue per shRp
15.39
16.46
18.69
19.75
20.84
22.01
25.71
29.72
35.26
34.06
2.18
10.32%
9.04%
—
3.72
FCF per shareRp
6.45
5.74
6.03
5.43
5.17
5.53
5.75
5.99
6.33
6.60
6.10
5.01%
0.17%
—
2.69
Dividend per shRp
2.76
2.83
3.12
3.64
3.66
3.89
3.79
3.80
3.89
3.71
7.75
0.26%
2.78%
—
16.21
Div yield (avg)%
10.14
11.29
9.83
9.99
9.78
11.78
12.54
15.53
14.18
12.64
18.04
12.64
11.54
28
11.23
Payout ratio%
21.43
19.62
21.77
21.28
21.67
24.15
26.07
24.33
26.26
28.89
8.41
26.07
22.96
43
6.704
Shares (diluted)B
6.474
5.869
6.131
6.701
6.449
6.736
6.831
7.557
7.911
7.440
6.668
2.90%
1.80%
75
5.53
Buyback yield%
9.47
6.67
5.24
4.15
1.59
0.40
0.98
0.40
1.19
0.40
19.02
0.40
1.39
76
1.063
D/E ratiox
0.550
0.644
0.752
0.812
0.969
1.020
1.035
1.209
1.407
1.559
1.089
1.209
0.995
33
35.44
Enterprise valueRp B
126.9
135.3
129.9
145.8
152.3
140.4
132.2
122.6
115.4
128.1
68.55
(3.40%)
0.49%
84
69.55
LT debtRp B
32.04
31.13
26.69
27.84
24.06
24.02
21.56
21.56
22.17
19.68
103.6
(3.93%)
(4.56%)
63
Cost of revenue
2.36%
1.02×
Operating expenses
1.87%
0.97×
Cash and investments
17.63%
Property and equipment
16.95%
Goodwill & intangibles
16.01%
Spread over hurdle
(1.70%)