99.88
RevenueRp B
61.95
63.30
64.84
66.72
68.81
71.84
73.25
75.21
78.85
82.91
110.1
3.80%
3.31%
90
9.16
Revenue growth%
7.27
7.95
5.40
4.43
6.94
3.97
3.03
1.14
0.40
0.40
4.96
1.14
4.20
65
20.44
Gross margin%
16.64
17.84
19.54
17.31
17.81
15.98
17.95
16.39
16.05
16.30
10.85
16.30
16.97
60
21.80
Operating margin%
22.11
23.67
26.56
24.98
24.82
24.39
21.66
23.92
23.37
22.96
20.84
23.37
23.80
87
20.47
Net margin%
16.01
18.10
20.62
18.47
20.47
22.03
21.93
20.37
22.13
20.33
28.79
21.93
20.42
9
11.83
P/E ratio (avg)x
37.47
34.95
32.23
31.36
31.75
32.83
30.25
29.03
30.86
35.15
22.07
30.86
31.99
34
37.99
EV/EBITx
58.88
60.03
61.16
63.05
64.20
64.58
67.49
73.59
87.17
97.32
18.30
73.59
64.39
6
2.51
FCF yield (avg)%
4.60
5.89
6.91
9.42
8.47
6.41
7.61
5.68
4.60
1.84
14.61
5.68
6.15
20
26.85
FCF margin%
15.54
14.01
15.25
14.05
12.49
15.06
12.27
12.77
13.63
14.98
29.60
13.63
14.03
16
1.228
FCF / Net incomex
1.089
1.123
1.279
1.447
1.580
1.537
1.670
1.671
1.644
1.854
1.257
1.670
1.559
82
22.86
ROIC%
20.32
21.65
21.24
18.72
16.36
15.47
14.99
12.36
13.94
11.66
15.54
13.94
15.92
70
9.24
Return on equity%
2.12
3.83
3.42
1.44
0.40
0.40
0.40
2.79
0.97
3.40
4.96
0.97
1.78
17
23.84
Return on assets%
5.21
2.70
3.81
2.02
0.40
2.26
0.79
0.40
0.40
0.40
17.33
0.40
1.41
6
26.21
EPSRp
11.20
10.96
11.73
12.15
11.64
13.12
12.25
12.00
11.02
10.38
27.10
(2.26%)
0.07%
—
6.61
EPS growth%
5.51
2.81
0.64
0.74
0.40
0.40
0.40
2.14
2.04
2.83
26.46
2.04
1.39
10
20.56
Bookvalue per shRp
10.99
11.17
12.59
14.22
15.36
17.41
17.56
18.49
20.01
22.29
8.95
7.74%
7.26%
—
17.71
FCF per shareRp
5.48
5.79
5.76
6.32
5.91
5.92
6.02
6.20
5.61
5.03
24.09
(3.20%)
(0.26%)
—
6.68
Dividend per shRp
17.96
19.95
21.98
21.24
22.74
22.60
21.47
22.20
20.84
20.70
25.83
(1.86%)
0.98%
—
10.07
Div yield (avg)%
25.86
28.86
26.41
29.11
28.27
29.05
31.42
32.82
34.29
31.37
10.45
31.42
29.08
7
26.90
Payout ratio%
20.47
19.70
19.62
20.00
18.45
21.21
18.61
16.59
15.18
16.22
14.26
16.59
19.11
49
2.524
Shares (diluted)B
2.995
2.977
3.109
3.485
3.544
4.054
4.445
4.272
4.170
3.849
2.561
1.67%
1.96%
42
5.42
Buyback yield%
25.25
27.53
24.74
23.69
21.91
23.02
24.65
24.35
23.30
21.70
27.22
23.30
24.02
42
0.282
D/E ratiox
1.065
1.096
1.131
1.263
1.309
1.246
1.215
1.366
1.270
1.449
0.729
1.270
1.254
24
22.12
Enterprise valueRp B
105.1
105.4
100.9
104.7
100.1
109.1
116.4
120.2
114.8
133.4
49.44
5.92%
2.43%
56
47.84
LT debtRp B
74.43
71.62
61.97
56.99
60.85
62.59
65.77
70.08
71.19
65.91
37.39
1.61%
(2.29%)
45
Cost of revenue
3.54%
1.02×
Operating expenses
2.65%
0.94×
Property and equipment
17.22%