3.262
RevenueRp B
5.049
5.405
5.904
6.452
7.085
7.764
8.283
8.870
9.599
10.27
3.446
7.71%
8.28%
15
19.47
Revenue growth%
5.36
4.41
3.74
5.22
8.14
10.29
13.05
11.42
9.03
11.93
15.71
11.42
8.59
26
10.68
Gross margin%
21.04
21.06
19.80
18.64
18.96
17.09
16.10
13.48
14.11
15.83
10.34
15.83
17.86
69
7.20
Operating margin%
15.24
15.75
12.86
11.04
8.07
9.76
8.98
11.24
13.18
14.33
12.86
11.24
12.05
56
3.58
Net margin%
7.22
8.32
10.14
11.46
11.82
10.76
12.71
13.95
11.35
13.46
28.87
12.71
11.40
12
22.11
P/E ratio (avg)x
21.55
24.04
26.88
31.96
38.19
37.40
42.10
50.48
61.31
63.52
6.885
50.48
37.79
21
37.62
EV/EBITx
19.10
17.89
15.92
14.58
13.54
12.44
12.20
11.65
10.28
11.03
14.90
11.65
12.99
46
19.86
FCF yield (avg)%
21.05
22.72
21.53
22.76
21.80
19.39
18.63
16.40
15.67
14.58
26.73
16.40
20.22
19
21.26
FCF margin%
14.48
12.90
15.47
16.58
16.05
16.81
15.56
17.95
17.07
18.41
14.14
17.07
16.32
24
1.499
FCF / Net incomex
1.422
1.350
1.562
1.532
1.642
1.728
2.001
1.877
1.777
1.837
1.311
1.837
1.685
56
7.61
ROIC%
21.46
22.81
22.92
21.11
22.44
23.35
22.60
21.87
21.52
23.08
9.15
22.60
22.52
89
17.95
Return on equity%
9.47
9.47
9.09
11.26
13.52
10.56
8.30
9.13
6.24
8.74
26.40
8.74
9.30
94
10.86
Return on assets%
16.91
16.22
15.71
14.82
15.50
17.50
18.27
18.86
16.88
16.16
17.65
17.50
16.55
86
7.23
EPSRp
3.02
3.24
3.28
3.72
4.22
4.61
4.58
4.66
4.44
4.23
7.61
0.07%
4.26%
—
15.11
EPS growth%
6.57
6.47
6.02
6.86
8.56
10.29
9.89
7.79
7.98
10.40
3.63
9.89
7.89
81
6.54
Bookvalue per shRp
4.38
4.58
4.51
4.75
4.19
4.08
3.63
3.12
2.98
2.54
6.03
(9.55%)
(4.70%)
—
6.35
FCF per shareRp
7.99
7.47
7.66
8.31
7.34
6.63
7.02
7.07
7.72
6.71
3.89
(1.77%)
(0.97%)
—
1.91
Dividend per shRp
9.32
9.08
10.13
11.40
12.18
13.07
13.46
13.76
12.83
14.80
9.06
3.97%
3.86%
—
14.16
Div yield (avg)%
3.20
1.93
0.40
0.40
0.95
0.40
0.40
0.40
0.40
3.21
13.51
0.40
0.40
88
27.70
Payout ratio%
12.99
10.69
11.10
13.09
12.15
9.94
11.61
10.31
12.11
9.57
22.03
10.31
11.35
72
827.1
Shares (diluted)M
727.3
722.7
645.3
700.2
629.6
647.3
693.2
614.1
563.1
549.8
812.5
(2.68%)
(1.93%)
91
10.13
Buyback yield%
19.86
18.93
16.21
13.60
15.31
12.68
12.20
13.35
13.94
11.64
9.82
12.68
13.77
26
0.875
D/E ratiox
1.723
1.705
1.702
1.996
1.916
2.032
2.071
2.164
2.250
2.512
0.887
2.164
2.014
70
4.253
Enterprise valueRp B
8.524
8.308
8.095
7.403
7.577
6.897
7.029
6.623
6.439
6.327
1.544
(3.54%)
(1.68%)
31
3.811
LT debtRp B
9.703
9.657
10.10
11.77
12.23
14.23
15.05
14.90
15.78
16.27
6.344
5.88%
6.46%
31
Cost of revenue
8.28%
1.00×
Operating expenses
8.29%
1.00×
Cash and investments
22.43%
Property and equipment
18.51%
Return on capital
190.62%
Spread over hurdle
181.00%