9.138
RevenueRp B
18.14
18.04
17.73
17.56
17.67
17.52
17.30
17.50
17.99
18.22
9.389
0.62%
0.17%
44
7.36
Revenue growth%
26.74
29.45
29.48
28.43
29.26
31.85
29.50
28.30
26.75
26.51
5.00
28.30
28.85
50
4.09
Gross margin%
31.92
33.03
31.76
32.82
30.14
31.29
32.85
34.84
33.01
31.83
22.98
32.85
32.37
40
16.46
Operating margin%
29.75
32.27
31.57
28.86
31.62
31.44
28.87
26.87
27.17
26.97
22.63
27.17
29.31
61
21.37
Net margin%
20.33
22.58
22.16
23.31
23.05
25.44
27.39
25.97
23.86
24.50
3.52
25.44
23.58
34
9.601
P/E ratio (avg)x
29.28
28.69
29.59
28.26
29.31
28.86
25.18
25.21
26.42
26.15
6.342
26.15
28.47
88
31.08
EV/EBITx
19.11
20.57
22.27
22.55
23.15
23.91
24.84
21.70
23.37
23.74
10.53
23.74
22.85
57
25.33
FCF yield (avg)%
10.78
12.29
13.02
12.63
11.05
8.52
6.15
7.88
10.86
10.27
14.90
8.52
10.82
90
14.35
FCF margin%
11.95
14.35
16.61
14.21
14.38
15.80
17.31
15.27
15.82
17.08
26.57
15.82
15.54
67
1.419
FCF / Net incomex
1.108
1.230
1.410
1.511
1.789
1.732
1.962
2.239
2.190
2.171
1.362
2.171
1.761
46
5.13
ROIC%
10.04
11.09
9.44
11.04
12.29
10.20
9.53
8.00
6.75
6.59
20.00
8.00
9.79
55
13.43
Return on equity%
23.47
23.71
21.02
20.56
17.84
20.70
18.30
18.04
18.54
16.27
10.41
18.30
19.55
45
18.26
Return on assets%
2.07
4.72
6.84
5.25
7.97
7.47
9.01
11.52
11.38
10.71
19.61
10.71
7.72
72
5.07
EPSRp
2.74
2.68
3.05
3.57
3.94
3.94
4.69
4.48
5.12
6.11
5.47
9.18%
9.40%
—
14.32
EPS growth%
18.10
17.93
15.85
15.01
17.10
14.31
16.35
17.54
17.45
14.75
11.11
16.35
16.72
79
10.15
Bookvalue per shRp
7.46
8.29
8.55
9.72
9.23
8.53
8.18
9.13
9.46
10.29
12.52
2.18%
2.74%
—
12.24
FCF per shareRp
7.19
8.43
9.42
9.28
9.81
9.61
11.10
11.20
11.98
13.55
11.53
6.68%
7.80%
—
11.14
Dividend per shRp
5.80
6.45
6.65
7.24
7.98
7.37
7.38
7.32
6.47
6.32
2.08
(4.57%)
1.31%
—
23.87
Div yield (avg)%
1.82
3.03
4.88
2.74
1.06
0.40
2.73
0.40
0.40
0.40
6.50
0.40
1.44
36
13.73
Payout ratio%
15.60
16.41
16.90
19.02
20.61
20.94
19.46
17.64
16.67
13.88
26.97
17.64
17.27
36
1.089
Shares (diluted)B
1.265
1.345
1.433
1.620
1.857
2.025
2.242
2.427
2.594
2.943
1.089
9.65%
9.22%
83
9.17
Buyback yield%
7.20
8.04
8.90
6.69
3.89
5.34
6.37
4.73
3.36
4.40
13.74
4.73
5.86
41
1.332
D/E ratiox
1.798
1.731
1.709
1.826
1.787
2.065
2.400
2.479
2.527
2.515
1.743
2.479
1.945
67
4.981
Enterprise valueRp B
6.663
6.753
7.142
7.453
7.843
8.007
8.412
8.688
8.362
8.917
17.93
2.60%
4.31%
45
4.004
LT debtRp B
10.96
11.34
10.13
10.95
9.707
10.28
10.12
10.39
9.988
10.59
11.65
1.76%
0.64%
89
Cost of revenue
0.30%
1.01×
Operating expenses
0.06%
0.99×
Property and equipment
14.68%
Spread over hurdle
(0.64%)