137.2
RevenueRp B
364.8
385.4
415.7
435.1
455.2
484.8
522.3
554.0
588.4
619.8
146.2
6.37%
5.91%
43
21.75
Revenue growth%
8.67
11.47
11.59
12.86
13.99
11.10
13.47
16.36
14.75
15.54
9.68
14.75
13.17
48
21.48
Gross margin%
0.40
3.31
5.53
4.10
5.51
7.95
6.42
6.17
3.67
2.17
18.43
6.17
4.80
80
23.03
Operating margin%
35.05
32.06
30.25
31.20
29.87
27.28
27.91
28.46
29.98
30.78
14.45
28.46
30.11
51
4.44
Net margin%
4.65
3.70
4.04
6.81
5.91
8.85
10.79
11.02
10.99
8.14
6.00
10.79
7.47
23
17.05
P/E ratio (avg)x
10.35
10.46
9.764
8.693
7.749
7.583
7.973
7.246
7.089
6.429
11.16
7.246
7.861
34
11.02
EV/EBITx
5.806
6.139
5.909
5.616
5.693
5.841
6.206
6.319
6.404
6.098
14.01
6.206
6.004
10
23.24
FCF yield (avg)%
25.24
23.78
22.47
22.48
24.00
21.08
19.00
20.55
20.01
21.67
29.09
20.55
22.07
37
4.12
FCF margin%
15.87
16.86
17.05
18.72
16.41
16.44
15.75
13.72
13.54
11.44
12.74
13.72
16.14
77
0.373
FCF / Net incomex
0.119
0.113
0.107
0.114
0.130
0.147
0.172
0.200
0.192
0.184
0.172
0.184
0.138
77
29.85
ROIC%
15.29
17.64
15.15
16.55
18.97
18.17
20.12
21.22
18.61
17.77
27.59
18.61
17.97
89
27.23
Return on equity%
5.04
7.59
7.58
7.14
8.40
8.67
9.56
6.80
8.78
6.25
15.91
8.67
7.58
7
15.78
Return on assets%
24.02
25.74
23.26
22.90
21.34
24.14
22.40
21.95
20.31
20.34
4.99
21.95
22.65
56
25.77
EPSRp
140.82
159.52
151.71
168.06
176.71
191.47
216.06
227.06
247.62
279.96
28.85
9.64%
7.08%
—
21.09
EPS growth%
17.17
14.28
12.57
12.58
14.19
14.67
14.18
12.38
14.02
12.78
29.49
14.02
14.10
82
97.55
Bookvalue per shRp
89.20
91.31
90.35
94.47
82.28
71.67
72.61
79.01
80.74
78.29
89.23
(0.99%)
(0.59%)
—
93.65
FCF per shareRp
109.02
121.75
109.11
101.29
108.11
112.31
103.66
95.15
104.88
99.58
24.30
(1.63%)
(1.79%)
—
26.26
Dividend per shRp
38.32
35.32
38.29
35.68
34.65
30.94
28.73
29.60
31.88
32.40
65.50
(1.33%)
(1.05%)
—
5.49
Div yield (avg)%
21.10
20.77
22.17
22.61
24.51
23.25
23.34
23.73
24.81
26.84
12.15
23.73
23.30
84
4.28
Payout ratio%
22.41
19.79
18.31
18.77
17.40
19.98
21.30
21.11
19.08
21.21
20.32
21.11
19.89
11
3.884
Shares (diluted)B
3.754
3.408
3.332
3.527
3.654
3.715
3.572
3.312
3.028
2.940
4.042
(4.26%)
(2.80%)
53
22.65
Buyback yield%
19.74
17.30
17.07
17.27
16.73
15.58
14.72
14.23
14.12
13.79
13.31
14.23
16.16
21
0.597
D/E ratiox
1.842
1.999
1.871
1.993
1.928
2.101
2.173
2.517
2.384
2.704
1.692
2.384
2.050
7
485.6
Enterprise valueRp B
15.91
14.60
14.75
13.64
12.10
11.80
10.51
10.95
10.92
11.52
92.61
(0.97%)
(3.34%)
78
339.2
LT debtRp B
443.1
510.0
489.2
536.6
544.0
605.0
645.5
616.4
685.1
768.1
128.1
7.14%
5.42%
77
Cost of revenue
5.89%
1.00×
Operating expenses
5.35%
0.95×
Property and equipment
16.76%
Spread over hurdle
26.72%