54.97
RevenueRp B
70.29
71.96
75.41
77.70
80.30
83.97
87.20
88.85
92.22
93.01
61.27
2.98%
3.15%
7
15.73
Revenue growth%
20.42
19.08
19.53
22.23
21.10
22.92
22.14
23.46
24.92
26.55
23.27
23.46
22.18
73
16.61
Gross margin%
0.40
0.71
0.40
3.08
1.68
0.44
3.30
4.33
2.48
0.40
26.58
2.48
1.19
89
23.85
Operating margin%
21.78
23.95
26.33
28.11
29.95
27.69
29.76
29.17
28.23
31.08
2.51
29.17
28.17
59
18.34
Net margin%
12.86
15.64
16.31
14.23
13.75
14.54
17.50
16.64
15.80
17.22
16.82
16.64
15.72
57
8.907
P/E ratio (avg)x
10.79
10.49
11.77
10.80
11.78
12.38
13.36
14.53
13.71
15.46
35.34
13.71
12.08
56
18.16
EV/EBITx
45.17
50.75
58.99
60.51
65.57
62.38
60.77
68.13
65.39
73.21
24.99
65.39
61.58
53
20.33
FCF yield (avg)%
26.38
25.47
22.61
20.14
19.58
16.91
15.60
16.32
16.82
14.66
25.99
16.32
18.24
44
8.34
FCF margin%
5.86
5.41
3.92
6.73
8.29
8.27
7.57
9.39
11.29
12.08
12.26
9.39
7.92
5
1.535
FCF / Net incomex
1.429
1.543
1.708
1.779
1.873
2.007
1.877
1.983
1.849
1.703
0.708
1.877
1.814
82
7.93
ROIC%
21.76
22.07
24.01
21.22
20.70
18.59
18.02
17.35
19.75
19.07
21.06
18.59
20.23
7
27.55
Return on equity%
3.57
3.70
6.56
6.85
8.65
10.56
11.03
12.50
11.59
12.29
17.68
11.59
9.60
38
15.29
Return on assets%
3.47
2.06
4.93
3.28
6.09
8.17
7.73
5.27
6.23
9.21
5.81
7.73
5.68
72
3.61
EPSRp
1.27
1.33
1.45
1.60
1.77
1.96
2.00
1.87
1.81
1.94
3.98
1.87%
4.97%
—
16.32
EPS growth%
22.59
22.39
21.52
19.23
21.55
18.92
21.77
24.33
26.61
28.07
19.37
24.33
22.08
44
4.16
Bookvalue per shRp
3.77
3.47
3.48
3.87
3.75
4.16
3.89
3.54
3.87
4.16
4.24
2.10%
0.40%
—
3.46
FCF per shareRp
4.95
5.35
5.38
5.58
5.74
6.12
6.37
7.24
7.22
6.98
1.94
3.97%
4.37%
—
1.34
Dividend per shRp
0.83
0.88
0.93
1.05
1.12
1.15
1.21
1.22
1.20
1.32
1.53
3.25%
3.79%
—
9.54
Div yield (avg)%
7.76
7.17
7.32
7.57
7.01
4.77
6.29
5.50
8.09
8.29
24.89
6.29
7.25
69
9.28
Payout ratio%
1.96
0.40
0.40
0.40
2.07
0.46
1.40
0.40
0.40
0.40
25.58
0.40
0.40
73
9.735
Shares (diluted)B
9.369
9.110
9.146
9.755
10.74
11.65
10.66
11.22
12.44
11.63
9.646
1.59%
1.95%
68
18.34
Buyback yield%
2.90
5.41
3.31
4.43
1.86
0.82
3.66
3.31
4.95
3.90
18.06
3.66
3.49
52
0.636
D/E ratiox
0.499
0.569
0.551
0.562
0.612
0.593
0.626
0.608
0.664
0.763
1.491
0.626
0.601
16
59.54
Enterprise valueRp B
100.1
99.57
85.15
91.92
94.02
87.45
78.63
85.22
83.54
79.12
25.40
(3.39%)
(2.99%)
85
27.33
LT debtRp B
133.4
148.6
170.4
166.2
185.8
210.8
206.4
232.2
262.6
310.1
113.0
10.79%
8.75%
47
Cost of revenue
3.37%
1.02×
Operating expenses
2.38%
0.93×
Property and equipment
15.11%
Goodwill & intangibles
15.10%