17.03
RevenueRp B
32.13
34.70
36.55
37.86
40.36
42.45
45.80
48.87
51.53
55.38
18.92
6.53%
5.96%
72
11.05
Revenue growth%
0.40
0.40
1.68
4.54
5.00
7.42
7.69
6.81
5.24
2.28
23.14
6.81
4.77
79
10.61
Gross margin%
25.95
28.36
29.61
29.91
27.84
28.59
26.67
28.25
26.71
24.56
12.00
26.71
28.05
85
21.13
Operating margin%
2.78
2.66
5.26
2.37
4.33
4.94
4.44
3.72
2.95
0.40
14.12
3.72
3.33
32
13.66
Net margin%
33.60
31.11
32.42
30.63
31.46
30.69
28.19
29.27
30.77
28.70
6.75
29.27
30.73
7
30.03
P/E ratio (avg)x
42.59
48.93
55.90
63.77
65.41
65.49
70.45
69.30
69.64
75.51
20.31
69.64
65.45
90
27.06
EV/EBITx
44.52
51.88
57.27
62.46
71.91
70.96
70.89
68.94
79.81
82.21
30.40
70.96
69.92
26
22.51
FCF yield (avg)%
20.47
17.54
17.55
17.97
15.94
17.41
14.64
15.44
16.81
14.80
4.09
15.44
17.11
62
13.89
FCF margin%
13.11
13.70
14.37
11.82
14.26
13.54
15.55
14.01
16.23
14.10
9.97
14.10
14.05
91
1.265
FCF / Net incomex
0.609
0.661
0.704
0.689
0.660
0.646
0.662
0.571
0.514
0.506
1.459
0.571
0.653
8
27.64
ROIC%
17.91
19.67
20.83
18.10
16.05
14.98
14.01
16.12
16.50
16.19
5.22
16.12
16.34
38
15.35
Return on equity%
0.71
2.13
3.13
0.61
2.70
3.81
6.77
5.27
3.75
0.98
29.90
3.81
2.92
67
2.42
Return on assets%
21.22
23.87
25.06
23.95
21.56
23.47
25.59
24.13
24.43
26.50
11.04
24.43
24.04
13
13.00
EPSRp
7.40
7.75
8.24
7.73
8.30
7.58
7.55
6.56
6.44
6.51
14.40
(4.73%)
(1.45%)
—
8.72
EPS growth%
10.45
8.87
11.26
9.23
10.10
7.39
10.23
12.39
10.26
11.58
7.93
10.26
10.24
5
13.09
Bookvalue per shRp
2.62
2.68
3.01
3.18
3.81
4.08
4.19
4.23
4.27
4.32
11.78
2.50%
4.98%
—
6.92
FCF per shareRp
13.43
13.82
15.58
17.45
17.60
18.24
20.00
19.58
19.97
21.33
9.86
3.92%
4.36%
—
8.75
Dividend per shRp
6.37
7.06
7.28
7.28
7.19
6.99
6.61
7.38
7.01
7.42
11.13
0.64%
1.54%
—
17.43
Div yield (avg)%
9.38
6.41
8.45
8.99
9.39
10.24
8.75
6.27
5.58
7.75
28.09
7.75
8.60
37
21.94
Payout ratio%
21.52
22.65
20.28
18.21
18.04
19.35
21.83
18.89
16.42
13.95
5.29
18.89
19.12
60
1.346
Shares (diluted)B
1.002
0.973
0.881
0.773
0.770
0.752
0.808
0.739
0.641
0.623
1.301
(4.15%)
(5.80%)
84
13.50
Buyback yield%
28.91
28.56
28.74
26.82
23.85
21.92
21.88
20.87
23.12
22.30
9.06
21.92
23.49
51
0.338
D/E ratiox
0.756
0.681
0.649
0.646
0.674
0.692
0.652
0.586
0.587
0.595
1.410
0.595
0.651
93
40.81
Enterprise valueRp B
24.74
25.34
25.32
23.11
20.45
21.35
21.61
19.51
20.02
21.62
22.72
1.12%
(2.87%)
24
37.15
LT debtRp B
19.54
19.25
17.63
17.43
16.95
19.23
21.13
21.84
19.91
19.90
19.76
3.26%
0.77%
41
Cost of revenue
6.08%
1.01×
Operating expenses
6.27%
1.03×
Goodwill & intangibles
17.73%
Property and equipment
14.64%