4.011
RevenueRp B
8.879
8.997
9.053
8.947
9.256
9.330
9.472
9.684
9.919
9.896
4.422
1.35%
1.13%
19
20.72
Revenue growth%
28.96
28.58
28.46
25.89
25.90
27.93
26.08
25.69
22.93
24.31
13.87
25.69
25.99
38
21.69
Gross margin%
21.30
20.68
21.63
22.20
21.25
24.17
21.90
24.48
26.87
26.55
28.52
24.48
22.05
43
21.32
Operating margin%
1.57
0.40
0.54
1.93
3.29
2.01
1.87
0.40
3.35
4.14
9.79
2.01
1.90
42
18.59
Net margin%
3.20
3.10
3.52
1.87
0.40
0.40
2.36
0.40
1.38
4.31
17.09
1.38
2.11
72
10.14
P/E ratio (avg)x
60.72
59.92
64.82
72.34
70.80
79.47
79.89
85.19
95.51
105.5
13.85
85.19
75.90
84
11.71
EV/EBITx
8.970
8.776
9.048
10.42
10.74
12.66
14.95
17.61
20.57
23.78
26.97
17.61
11.70
84
21.07
FCF yield (avg)%
17.70
18.00
17.65
18.95
16.37
13.38
13.89
12.64
11.06
10.01
19.29
12.64
15.13
32
21.94
FCF margin%
21.25
24.21
25.91
23.99
26.61
28.79
27.67
27.82
26.36
23.71
16.38
27.67
26.13
46
1.252
FCF / Net incomex
1.229
1.428
1.589
1.578
1.746
1.769
1.670
1.877
2.184
2.124
0.934
1.877
1.708
25
10.89
ROIC%
8.63
10.95
11.53
9.88
10.75
7.81
10.50
7.69
6.79
6.40
20.62
7.69
9.26
70
12.25
Return on equity%
24.68
22.13
23.15
23.49
26.01
26.09
25.16
27.88
27.82
30.22
8.99
27.82
25.58
92
3.67
Return on assets%
13.29
13.69
13.45
15.37
15.69
17.79
14.81
12.23
12.78
12.38
17.09
12.78
13.57
21
2.18
EPSRp
0.76
0.84
0.82
0.90
1.05
1.08
1.05
1.12
1.29
1.42
2.39
6.17%
6.19%
—
10.68
EPS growth%
31.24
29.48
28.29
30.36
30.71
33.25
35.49
33.10
32.52
34.17
15.67
33.25
31.88
26
3.48
Bookvalue per shRp
2.51
2.51
2.30
2.36
2.57
2.36
2.14
2.11
2.11
2.08
2.90
(4.22%)
(2.13%)
—
2.04
FCF per shareRp
1.34
1.40
1.42
1.53
1.53
1.43
1.39
1.22
1.11
1.05
0.77
(7.16%)
(2.00%)
—
1.11
Dividend per shRp
3.17
3.22
3.09
3.12
3.20
2.99
3.29
3.21
2.95
3.19
2.62
(0.04%)
(0.26%)
—
27.83
Div yield (avg)%
13.69
16.32
14.69
14.99
17.30
17.25
20.10
20.35
22.59
19.66
12.72
20.10
17.28
45
16.68
Payout ratio%
14.58
16.02
16.87
19.23
17.77
15.67
16.15
16.44
14.99
16.30
21.67
16.15
16.22
78
1.481
Shares (diluted)B
1.098
0.957
0.862
0.784
0.789
0.770
0.654
0.709
0.654
0.567
1.547
(6.38%)
(7.46%)
52
4.64
Buyback yield%
23.10
21.09
21.55
22.23
22.70
22.07
19.62
20.69
18.64
18.59
24.04
19.62
21.32
33
0.804
D/E ratiox
0.346
0.380
0.427
0.454
0.492
0.484
0.558
0.621
0.613
0.641
1.689
0.613
0.488
88
0.432
Enterprise valueRp B
2.625
2.498
2.177
1.894
1.724
1.800
1.608
1.567
1.691
1.569
8.964
(1.86%)
(6.29%)
22
9.208
LT debtRp B
2.683
2.614
2.599
2.589
2.647
2.365
2.182
2.186
2.199
2.139
0.802
(4.17%)
(3.62%)
62
Cost of revenue
0.78%
0.97×
Operating expenses
1.29%
1.02×
Property and equipment
16.19%
Goodwill & intangibles
15.35%
Spread over hurdle
(5.53%)