43.57
RevenueRp B
27.56
28.89
30.78
33.09
35.78
38.07
40.80
44.12
47.78
51.43
47.79
7.53%
7.30%
57
14.40
Revenue growth%
19.35
18.07
19.15
16.87
17.66
16.66
18.11
18.99
21.03
22.41
9.97
18.99
18.55
37
20.57
Gross margin%
19.11
16.17
14.85
17.27
18.22
17.23
20.04
20.39
20.47
17.68
22.72
20.04
17.95
82
25.76
Operating margin%
22.26
22.04
22.49
19.93
17.14
19.35
22.09
20.58
20.51
20.51
17.59
20.51
20.55
71
11.94
Net margin%
18.06
15.09
12.85
11.60
9.50
11.43
12.89
10.54
12.49
13.90
11.41
12.49
12.67
30
21.28
P/E ratio (avg)x
30.26
29.64
30.36
27.71
30.17
31.28
34.25
31.61
30.32
27.07
10.00
31.28
30.29
63
28.90
EV/EBITx
21.85
24.91
28.83
31.76
35.94
42.10
48.55
45.93
45.67
46.93
22.27
45.93
39.02
88
5.60
FCF yield (avg)%
2.62
3.25
0.84
0.40
0.40
0.40
1.50
2.52
1.72
0.87
21.44
1.50
1.18
94
9.41
FCF margin%
7.83
4.92
4.15
2.92
3.39
6.37
8.86
6.31
5.45
3.83
8.42
6.31
5.19
8
0.708
FCF / Net incomex
1.248
1.194
1.129
1.070
1.176
1.242
1.146
1.054
1.024
0.973
0.773
1.054
1.137
91
5.26
ROIC%
3.38
3.24
5.53
8.23
6.41
4.84
4.28
3.39
4.35
4.21
12.96
4.28
4.31
85
22.74
Return on equity%
11.53
10.78
8.21
10.58
10.72
13.45
10.73
8.71
10.07
9.31
20.74
10.07
10.65
46
9.66
Return on assets%
23.97
25.56
23.45
26.10
26.28
27.21
29.35
30.37
27.43
24.80
6.65
27.43
26.19
66
19.57
EPSRp
8.77
9.93
10.58
9.84
8.90
8.02
8.16
7.32
6.79
7.02
21.87
(4.65%)
(1.49%)
—
28.83
EPS growth%
14.23
11.79
12.42
11.37
12.55
13.39
15.79
14.33
16.33
15.93
29.36
15.79
13.81
11
9.62
Bookvalue per shRp
37.03
42.69
40.81
41.84
46.00
53.30
53.11
51.23
48.68
45.37
3.99
(0.28%)
3.28%
—
19.27
FCF per shareRp
24.58
26.97
25.06
26.20
29.35
28.70
28.23
26.09
25.99
29.87
14.82
0.36%
1.38%
—
12.43
Dividend per shRp
13.85
14.47
16.27
18.40
17.78
18.90
18.81
20.54
19.81
20.99
19.38
3.38%
4.34%
—
11.30
Div yield (avg)%
34.75
32.38
30.15
28.13
25.17
24.08
25.13
26.57
27.18
24.36
19.18
25.13
26.88
12
8.57
Payout ratio%
6.05
3.49
4.80
4.79
3.11
3.35
2.86
3.69
0.94
2.95
27.64
2.95
3.42
20
0.923
Shares (diluted)B
1.018
1.154
1.283
1.488
1.488
1.648
1.570
1.662
1.800
2.064
0.966
6.77%
6.54%
64
21.87
Buyback yield%
10.93
9.15
9.18
8.05
10.04
7.06
7.12
6.08
3.66
6.59
8.94
6.59
7.58
18
1.425
D/E ratiox
1.125
1.305
1.251
1.306
1.522
1.579
1.866
2.147
2.383
2.812
1.216
2.147
1.551
92
4.073
Enterprise valueRp B
43.12
40.21
37.88
35.44
37.59
42.66
48.18
46.36
47.07
45.22
7.673
3.76%
1.92%
59
20.25
LT debtRp B
11.63
12.34
13.24
13.52
13.48
12.13
10.75
11.42
12.23
13.49
19.49
0.02%
2.37%
48
Cost of revenue
7.30%
1.00×
Operating expenses
6.69%
0.94×
Property and equipment
18.51%
Spread over hurdle
(6.10%)