25.62
RevenueRp B
34.04
35.53
35.93
37.15
39.27
41.50
42.89
44.34
45.16
45.95
27.01
3.19%
3.28%
90
14.70
Revenue growth%
9.36
11.95
12.29
12.45
14.78
13.38
15.21
15.00
15.48
18.46
4.21
15.21
14.08
79
16.86
Gross margin%
5.70
3.94
4.50
6.24
4.31
5.38
3.23
0.99
2.58
5.19
11.26
3.23
4.40
88
13.18
Operating margin%
19.11
20.47
21.84
22.18
21.69
22.59
24.37
22.95
22.18
22.36
21.26
22.59
22.18
74
7.62
Net margin%
23.96
26.50
26.84
25.38
26.02
28.09
29.90
32.54
30.31
28.26
7.76
29.90
27.47
75
7.952
P/E ratio (avg)x
40.95
42.47
39.41
44.83
44.98
46.05
53.04
50.54
49.91
56.39
6.367
50.54
45.51
74
7.400
EV/EBITx
45.12
47.77
50.84
52.00
50.62
51.36
55.52
60.72
69.01
66.12
16.16
60.72
51.68
19
18.34
FCF yield (avg)%
17.65
20.62
19.53
19.72
22.28
24.00
23.05
24.39
25.62
23.23
26.92
24.00
22.67
68
29.10
FCF margin%
7.99
6.57
7.75
5.78
6.46
4.61
5.78
8.11
9.79
10.94
7.19
8.11
7.16
75
0.694
FCF / Net incomex
2.429
2.355
2.432
2.548
2.706
2.915
2.810
2.833
3.008
3.054
1.461
2.915
2.758
24
8.24
ROIC%
29.28
26.34
29.26
31.99
30.33
32.70
30.78
31.72
32.15
32.64
3.00
32.15
31.25
56
28.02
Return on equity%
31.45
31.22
32.63
35.51
37.64
35.92
36.85
33.95
33.47
34.78
3.67
34.78
34.36
80
18.67
Return on assets%
5.10
4.21
3.01
2.56
1.24
0.94
1.17
2.93
0.40
2.87
7.21
1.17
2.71
16
0.50
EPSRp
3.20
3.71
4.14
4.20
4.14
4.48
4.42
4.52
4.19
4.43
0.53
1.35%
4.76%
—
9.02
EPS growth%
9.29
7.00
6.66
4.20
2.89
1.82
0.40
1.90
2.16
2.85
25.41
1.90
2.87
45
1.19
Bookvalue per shRp
2.42
2.43
2.76
3.08
3.24
3.30
3.57
4.18
4.90
5.33
1.03
10.45%
9.95%
—
1.48
FCF per shareRp
1.36
1.53
1.44
1.48
1.61
1.61
1.47
1.43
1.60
1.47
1.13
(1.81%)
0.32%
—
0.82
Dividend per shRp
1.40
1.35
1.36
1.46
1.60
1.45
1.56
1.70
1.77
1.91
0.86
3.66%
2.54%
—
6.58
Div yield (avg)%
10.63
8.58
9.45
7.26
8.94
10.38
12.21
12.68
14.21
15.26
11.61
12.68
10.50
25
3.39
Payout ratio%
18.22
20.50
18.06
20.11
20.96
18.57
21.17
19.98
22.53
24.38
7.38
21.17
20.30
85
18.63
Shares (diluted)B
12.74
11.82
12.85
11.84
11.73
10.10
10.63
9.758
9.707
8.667
18.66
(5.87%)
(4.88%)
65
17.24
Buyback yield%
16.27
15.15
16.05
18.98
19.85
17.29
19.04
19.26
21.99
21.87
6.99
19.26
19.01
40
0.930
D/E ratiox
2.220
2.533
2.862
3.019
3.146
3.281
3.218
3.854
4.546
4.369
1.291
3.854
3.182
12
47.31
Enterprise valueRp B
58.34
55.26
61.10
60.79
59.07
63.53
62.66
58.92
60.05
57.30
35.32
(0.61%)
—
47
23.68
LT debtRp B
29.67
30.46
30.06
28.75
27.03
28.08
28.43
28.29
30.24
30.79
26.38
2.64%
0.01%
79
Cost of revenue
3.04%
0.98×
Operating expenses
3.83%
1.05×
Property and equipment
13.86%
Spread over hurdle
(4.34%)