13.03
RevenueRp B
87.41
88.42
87.84
89.95
92.60
95.46
96.46
98.20
96.43
97.52
14.35
1.04%
1.11%
26
26.68
Revenue growth%
24.00
24.91
27.50
27.29
28.09
29.06
30.55
31.19
31.56
33.61
23.26
31.19
28.57
45
7.56
Gross margin%
17.97
15.24
16.83
15.52
16.14
19.06
21.05
23.03
23.06
24.47
10.55
23.03
18.51
28
17.29
Operating margin%
7.74
9.49
8.70
9.35
9.61
9.48
11.13
9.79
10.82
10.71
4.52
10.71
9.55
38
2.05
Net margin%
24.84
23.24
23.28
24.94
26.27
24.67
25.62
27.11
25.27
22.98
13.67
25.27
24.89
14
22.13
P/E ratio (avg)x
33.70
36.37
39.34
43.10
41.33
37.12
40.29
40.35
41.00
45.60
37.38
40.35
40.32
23
35.31
EV/EBITx
9.714
10.74
10.57
12.02
13.44
12.87
13.02
14.47
13.48
13.89
12.43
13.48
12.95
81
19.48
FCF yield (avg)%
28.21
28.98
30.19
31.08
30.08
31.18
31.67
30.66
28.80
31.48
16.73
31.18
30.43
25
4.34
FCF margin%
10.38
12.23
12.13
13.67
12.64
10.94
10.16
9.82
8.07
8.36
14.27
9.82
10.66
66
0.350
FCF / Net incomex
1.258
1.209
1.285
1.335
1.336
1.311
1.477
1.499
1.635
1.589
0.525
1.499
1.336
44
4.83
ROIC%
24.43
22.08
24.45
26.84
25.52
25.48
24.24
22.71
23.37
25.36
24.61
24.24
24.44
17
22.93
Return on equity%
18.91
20.94
18.48
20.49
20.58
22.64
20.04
17.90
16.19
18.43
10.98
18.43
19.47
70
28.58
Return on assets%
24.56
26.04
26.21
26.06
28.59
30.18
29.65
31.82
34.28
35.74
7.77
31.82
29.12
32
8.23
EPSRp
16.26
15.79
16.29
16.21
17.27
19.41
21.27
23.17
25.25
25.34
9.20
7.97%
5.94%
—
22.94
EPS growth%
23.18
25.59
26.32
25.99
27.94
30.55
31.50
32.45
33.12
34.81
28.19
32.45
29.24
46
12.19
Bookvalue per shRp
6.27
5.50
5.59
6.03
5.81
5.40
4.69
4.56
4.47
3.89
4.32
(7.73%)
(4.87%)
—
5.37
FCF per shareRp
8.63
9.04
9.66
10.29
11.27
10.43
9.90
8.85
8.68
9.39
12.56
(3.59%)
(0.40%)
—
7.72
Dividend per shRp
4.94
5.57
6.29
7.02
6.49
6.41
6.55
6.59
6.07
6.87
7.72
1.17%
3.21%
—
13.11
Div yield (avg)%
31.71
33.22
31.14
31.60
29.67
27.44
25.33
28.33
25.72
27.18
22.69
27.18
29.00
94
26.76
Payout ratio%
6.44
3.85
3.16
5.91
5.76
5.21
6.42
7.40
5.83
3.67
12.26
5.83
5.80
14
2.868
Shares (diluted)B
2.751
2.884
3.298
3.633
3.683
3.657
3.555
3.343
3.585
3.565
2.887
(0.65%)
3.17%
40
13.10
Buyback yield%
3.07
5.57
5.40
7.58
7.60
6.57
7.63
5.02
5.47
2.47
7.37
5.47
5.52
29
0.743
D/E ratiox
1.480
1.398
1.427
1.414
1.481
1.684
1.580
1.698
1.657
1.587
0.462
1.657
1.530
71
33.28
Enterprise valueRp B
64.89
62.25
56.36
50.79
45.32
49.82
45.70
48.08
47.07
50.50
32.81
2.19%
(2.91%)
72
69.76
LT debtRp B
34.65
37.85
40.29
44.51
42.63
44.67
46.33
44.36
49.53
48.90
75.92
2.78%
4.49%
55
Cost of revenue
1.14%
1.00×
Operating expenses
1.60%
1.05×
Property and equipment
19.60%
Goodwill & intangibles
17.45%
Spread over hurdle
(2.15%)