28.37
RevenueRp B
37.64
39.13
39.98
40.50
41.41
42.35
43.37
44.21
44.85
47.42
31.04
2.75%
2.55%
26
4.49
Revenue growth%
30.11
28.63
28.51
28.37
27.84
30.24
33.21
35.89
37.43
35.02
7.48
35.02
30.18
72
17.77
Gross margin%
27.90
25.05
23.95
24.61
26.96
26.16
26.03
27.59
27.93
29.42
13.05
27.59
26.56
86
27.43
Operating margin%
25.73
24.60
25.81
24.59
25.28
27.78
27.71
30.04
29.37
29.97
25.49
29.37
26.76
93
25.88
Net margin%
0.40
0.43
0.40
0.40
0.64
1.78
3.82
2.96
2.22
2.29
14.85
2.29
1.21
14
23.30
P/E ratio (avg)x
34.03
37.15
34.57
33.30
33.90
34.76
35.29
34.78
35.47
34.68
6.438
34.78
34.72
65
10.82
EV/EBITx
32.54
34.98
35.80
33.23
35.68
37.69
42.05
44.41
50.09
49.89
12.03
44.41
36.74
37
22.94
FCF yield (avg)%
18.12
15.23
16.02
15.18
18.15
20.45
17.82
18.72
19.63
19.83
25.36
19.63
18.14
86
29.36
FCF margin%
4.40
6.90
6.28
5.30
4.67
2.66
2.87
0.40
2.44
5.42
18.56
2.66
4.54
7
0.209
FCF / Net incomex
0.646
0.645
0.695
0.670
0.656
0.682
0.676
0.775
0.916
0.984
1.268
0.775
0.679
13
23.68
ROIC%
0.40
2.67
2.32
2.92
1.23
0.40
1.04
0.40
0.40
0.40
25.18
0.40
0.72
30
27.65
Return on equity%
22.02
19.25
19.99
18.77
21.54
24.23
21.31
20.01
19.31
21.78
2.06
21.31
20.66
30
17.57
Return on assets%
22.76
21.45
23.89
21.82
20.73
23.62
24.67
23.84
23.79
25.97
27.05
23.84
23.70
56
3.22
EPSRp
1.74
1.93
1.97
1.85
2.04
2.30
2.69
3.10
2.94
3.26
3.36
9.83%
6.99%
—
17.48
EPS growth%
29.60
28.63
26.41
25.95
24.22
23.45
20.95
22.37
22.10
22.31
25.32
22.31
23.83
64
1.21
Bookvalue per shRp
1.97
1.94
2.10
2.03
2.15
2.38
2.50
2.46
2.58
2.45
3.08
2.61%
1.29%
—
2.96
FCF per shareRp
2.45
2.63
2.47
2.78
2.68
2.96
2.87
3.01
3.48
3.50
1.51
5.50%
3.27%
—
3.07
Dividend per shRp
0.69
0.80
0.96
1.05
1.15
1.35
1.47
1.65
1.69
1.94
2.36
11.15%
13.14%
—
13.37
Div yield (avg)%
27.22
27.77
28.90
29.77
28.46
28.82
31.13
33.15
32.51
32.72
3.60
32.51
29.34
82
20.22
Payout ratio%
21.98
19.79
17.93
20.64
21.51
22.58
20.22
22.03
23.56
22.21
8.52
22.21
21.75
57
5.431
Shares (diluted)B
6.110
6.023
5.492
5.326
5.842
5.656
5.215
5.779
5.765
6.286
5.157
1.48%
1.18%
61
26.00
Buyback yield%
3.91
1.54
0.40
0.72
1.76
0.40
2.06
1.38
1.88
4.60
3.10
1.88
1.65
60
1.395
D/E ratiox
1.851
1.753
2.001
1.953
2.062
2.358
2.381
2.286
2.669
2.890
1.494
2.381
2.174
14
12.64
Enterprise valueRp B
10.37
11.48
12.15
12.90
13.64
13.01
12.73
14.05
16.61
15.84
15.61
3.03%
4.43%
72
22.75
LT debtRp B
12.28
12.39
13.96
16.69
18.89
21.42
23.97
27.75
30.20
30.31
24.50
9.91%
9.74%
6
Cost of revenue
2.51%
1.00×
Operating expenses
2.51%
1.00×
Property and equipment
19.72%
Spread over hurdle
(6.35%)