501.3
RevenueRp B
449.7
494.1
525.3
576.0
628.2
683.2
744.3
823.0
894.4
950.7
539.5
8.64%
8.83%
30
16.76
Revenue growth%
2.02
0.84
1.12
3.55
2.17
4.08
2.55
0.75
0.40
0.99
11.10
0.99
1.57
42
21.20
Gross margin%
16.67
19.31
21.08
22.79
25.75
24.39
22.56
22.99
22.75
22.97
10.82
22.97
22.77
20
29.24
Operating margin%
32.98
34.23
32.44
34.32
34.63
36.69
35.54
38.35
41.02
43.72
26.31
38.35
35.08
27
22.85
Net margin%
14.96
16.82
17.41
16.41
18.65
19.31
20.72
23.18
22.09
24.71
11.83
22.09
18.98
92
18.95
P/E ratio (avg)x
8.575
8.261
7.549
6.818
6.985
6.296
6.421
5.628
6.152
6.662
7.389
6.296
6.740
47
34.60
EV/EBITx
34.95
34.36
33.77
29.76
25.81
27.73
29.44
27.48
24.77
25.56
24.24
27.48
28.59
29
2.11
FCF yield (avg)%
26.39
28.81
28.05
28.76
30.38
30.29
30.59
30.00
29.86
31.73
27.04
30.29
29.93
38
9.76
FCF margin%
14.13
11.91
13.49
12.79
12.39
12.59
9.78
10.45
9.88
7.44
21.88
9.88
12.15
27
0.446
FCF / Net incomex
1.252
1.166
1.290
1.308
1.478
1.360
1.517
1.632
1.532
1.474
0.953
1.517
1.417
41
24.06
ROIC%
25.77
28.69
27.53
25.87
25.62
25.41
25.95
24.07
25.45
22.96
24.60
25.41
25.70
71
27.53
Return on equity%
12.39
14.17
14.43
14.71
17.47
19.10
21.45
21.08
22.06
22.87
12.94
21.45
18.29
67
4.80
Return on assets%
6.79
7.21
6.51
8.17
8.55
6.23
7.04
4.32
1.84
0.71
17.16
4.32
6.65
39
2.70
EPSRp
16.21
15.63
17.91
17.30
17.42
19.53
22.62
23.01
24.60
27.85
2.85
9.83%
6.06%
—
14.11
EPS growth%
29.36
32.25
33.16
32.28
34.35
31.89
34.64
32.65
30.73
28.06
6.37
31.89
32.27
76
2.37
Bookvalue per shRp
1.70
1.56
1.52
1.36
1.20
1.12
1.05
1.13
1.14
1.03
3.08
(3.02%)
(5.49%)
—
3.50
FCF per shareRp
4.04
4.60
5.33
5.33
5.25
5.87
6.15
7.27
8.05
9.37
8.87
12.30%
8.60%
—
1.81
Dividend per shRp
8.48
9.42
8.92
8.92
8.03
7.52
6.96
6.57
6.02
6.11
6.03
(5.32%)
(3.64%)
—
4.86
Div yield (avg)%
16.11
13.52
13.67
13.84
11.08
9.95
9.83
12.27
14.92
12.91
13.48
12.27
13.21
63
6.11
Payout ratio%
7.70
9.25
7.70
9.40
8.27
9.12
7.37
5.08
5.11
3.58
5.67
5.11
7.70
79
21.40
Shares (diluted)B
18.91
18.88
17.45
18.13
19.57
18.93
17.45
16.49
15.41
13.36
21.17
(7.36%)
(2.76%)
83
28.57
Buyback yield%
11.77
13.69
16.22
14.05
16.94
18.40
18.09
20.17
19.09
21.33
16.18
19.09
17.51
64
1.219
D/E ratiox
0.681
0.721
0.710
0.704
0.702
0.762
0.840
0.941
0.843
0.776
1.652
0.840
0.742
28
254.6
Enterprise valueRp B
632.9
703.9
726.6
719.2
777.2
788.0
822.7
906.9
906.2
1,013
827.5
5.43%
6.03%
35
827.8
LT debtRp B
146.3
157.2
170.5
168.8
161.1
157.7
173.6
182.7
202.3
188.9
592.7
3.23%
3.83%
14
Cost of revenue
9.13%
1.03×
Operating expenses
8.39%
0.96×
Property and equipment
16.06%