11.39
RevenueRp B
4.789
5.287
5.762
6.143
6.795
7.453
8.278
8.938
9.794
10.75
11.95
9.61%
9.57%
48
24.69
Revenue growth%
23.18
25.19
22.36
23.03
20.77
20.38
22.33
21.47
18.66
21.00
24.45
21.00
21.90
32
17.84
Gross margin%
21.85
19.25
18.64
18.80
16.17
17.62
16.93
16.41
16.82
13.91
13.02
16.82
17.28
81
10.97
Operating margin%
26.16
24.91
24.87
24.05
21.37
22.91
20.39
22.14
21.46
19.00
3.33
21.46
22.52
19
20.96
Net margin%
29.68
28.72
26.62
28.27
26.85
27.13
28.73
28.25
30.72
28.38
26.59
28.38
28.33
19
23.80
P/E ratio (avg)x
53.02
54.72
51.32
49.96
55.71
60.02
64.14
66.41
69.50
81.05
20.60
66.41
57.87
16
24.85
EV/EBITx
28.03
30.74
29.51
31.49
36.76
43.08
40.35
47.35
55.03
64.11
33.85
47.35
38.56
10
22.59
FCF yield (avg)%
26.38
27.23
27.84
26.48
26.35
26.81
28.51
25.74
24.39
26.31
4.77
26.31
26.43
90
7.58
FCF margin%
14.65
16.01
17.45
18.11
16.86
19.38
21.20
19.47
16.90
15.75
13.14
19.38
17.17
65
1.700
FCF / Net incomex
0.343
0.367
0.365
0.369
0.327
0.325
0.338
0.325
0.316
0.305
1.582
0.325
0.332
94
27.24
ROIC%
20.93
22.22
19.70
22.69
23.92
21.74
24.53
22.31
22.46
23.10
11.41
22.46
22.39
29
24.84
Return on equity%
12.01
12.61
12.45
12.72
10.41
12.00
14.43
16.23
14.92
12.45
22.02
14.43
12.53
48
23.29
Return on assets%
21.36
22.28
24.93
24.53
23.85
24.67
23.37
22.49
22.84
20.71
21.54
22.84
23.10
54
0.45
EPSRp
4.12
4.33
4.68
5.48
5.98
6.83
6.83
8.25
9.52
9.54
0.50
9.80%
10.17%
—
24.33
EPS growth%
21.86
20.35
23.22
26.08
28.42
26.02
27.27
30.18
30.78
32.45
29.40
30.18
26.68
81
0.51
Bookvalue per shRp
2.31
2.40
2.34
2.28
2.12
2.06
2.08
1.97
2.14
2.16
1.88
0.31%
0.13%
—
0.43
FCF per shareRp
2.44
2.80
2.94
3.33
3.52
3.40
3.63
3.55
3.53
4.09
1.49
3.09%
4.80%
—
1.00
Dividend per shRp
0.39
0.38
0.38
0.37
0.34
0.38
0.41
0.40
0.45
0.44
2.49
5.07%
2.37%
—
6.09
Div yield (avg)%
14.35
13.72
11.10
8.89
10.56
10.69
8.87
10.79
10.40
13.01
29.89
10.69
10.74
55
16.65
Payout ratio%
18.41
18.62
21.58
24.31
23.35
25.52
26.68
27.42
26.01
28.15
5.48
26.68
24.91
55
4.110
Shares (diluted)B
3.860
3.525
3.359
3.677
3.715
4.059
4.396
4.775
4.920
5.167
4.035
6.82%
2.41%
45
13.19
Buyback yield%
7.76
8.06
6.60
7.61
6.57
6.24
5.02
6.89
5.25
3.81
17.27
5.25
6.59
74
0.908
D/E ratiox
0.273
0.290
0.312
0.332
0.339
0.336
0.342
0.346
0.401
0.390
1.398
0.346
0.337
45
10.60
Enterprise valueRp B
9.017
9.110
9.067
9.547
10.16
11.80
12.76
14.84
14.77
17.12
2.712
11.00%
8.06%
75
10.40
LT debtRp B
5.248
5.403
6.099
6.892
7.880
8.137
7.662
7.698
8.086
7.653
11.50
(0.58%)
3.72%
75
Cost of revenue
9.63%
1.01×
Operating expenses
9.42%
0.99×
Property and equipment
16.01%