26.24
RevenueRp B
23.85
25.62
26.98
28.98
31.19
33.02
34.28
35.47
37.31
39.39
28.01
4.78%
5.61%
63
12.44
Revenue growth%
5.72
4.67
4.57
4.32
5.44
7.68
7.05
6.20
7.26
6.60
3.09
7.05
5.96
61
10.95
Gross margin%
21.04
18.06
15.62
13.26
14.48
13.99
11.59
10.33
10.16
7.36
6.60
10.33
13.62
82
29.44
Operating margin%
25.42
23.31
22.00
23.18
21.49
18.71
17.64
18.88
17.34
18.67
17.70
18.67
20.18
31
14.98
Net margin%
0.40
3.24
4.35
4.17
3.62
1.11
0.40
1.83
1.20
3.03
24.96
1.20
2.43
75
9.279
P/E ratio (avg)x
54.02
58.31
69.84
73.80
72.24
74.29
74.72
87.53
98.53
105.5
23.40
87.53
74.04
69
11.76
EV/EBITx
17.95
20.76
21.30
23.56
23.07
22.34
21.23
21.97
21.13
24.76
36.45
21.97
21.63
78
26.58
FCF yield (avg)%
12.08
11.38
9.52
8.29
5.67
7.33
8.54
9.78
7.35
5.36
17.89
7.35
8.41
60
21.31
FCF margin%
8.28
8.09
6.86
8.40
5.42
6.79
8.35
8.10
6.94
7.86
28.93
7.86
7.98
80
0.966
FCF / Net incomex
0.555
0.638
0.640
0.675
0.789
0.880
0.971
0.963
1.136
1.264
1.059
0.971
0.834
12
8.12
ROIC%
17.22
14.57
13.27
12.69
14.95
16.31
19.22
16.61
19.40
20.73
9.80
19.22
16.46
45
6.95
Return on equity%
17.26
17.38
20.28
18.34
20.21
22.00
20.02
22.87
19.88
17.17
11.71
20.02
19.95
18
20.94
Return on assets%
11.40
13.43
11.90
12.38
12.07
12.89
15.66
13.54
12.07
10.77
4.91
12.89
12.23
81
8.88
EPSRp
8.04
7.64
6.70
5.87
6.42
6.61
6.52
6.00
6.18
6.86
9.75
1.33%
(2.01%)
—
19.49
EPS growth%
33.90
33.75
32.71
31.76
30.91
30.56
28.14
26.81
25.30
23.40
14.88
26.81
30.73
9
2.99
Bookvalue per shRp
3.42
3.52
3.70
4.00
4.05
4.12
4.29
5.16
5.27
5.70
2.65
7.07%
5.58%
—
5.25
FCF per shareRp
9.54
9.64
8.72
9.41
8.32
7.10
6.43
6.29
5.49
5.05
7.66
(9.51%)
(6.24%)
—
7.99
Dividend per shRp
7.29
7.46
7.38
7.51
8.39
9.65
11.16
11.32
13.08
13.79
3.64
10.45%
6.32%
—
23.98
Div yield (avg)%
28.71
27.95
25.65
24.46
26.47
26.45
24.68
23.83
21.71
20.67
15.97
23.83
25.17
10
21.11
Payout ratio%
1.20
3.82
6.13
7.43
10.08
8.42
8.30
10.78
9.11
11.17
13.35
9.11
8.36
20
0.991
Shares (diluted)B
1.092
1.054
1.137
1.185
1.180
1.264
1.430
1.384
1.469
1.499
1.012
4.91%
4.15%
13
14.93
Buyback yield%
23.91
25.77
27.14
28.82
28.29
26.73
26.05
29.01
29.17
31.29
4.87
29.01
27.72
25
0.847
D/E ratiox
1.207
1.138
1.094
1.042
1.035
0.990
0.969
0.985
0.966
0.954
0.792
0.969
1.013
35
36.01
Enterprise valueRp B
28.84
26.71
24.71
24.19
26.01
27.28
28.50
26.74
28.38
32.05
17.75
4.26%
1.04%
9
33.44
LT debtRp B
35.65
33.78
39.17
41.18
47.10
46.55
47.46
51.66
53.95
57.04
2.598
3.90%
4.38%
28
Cost of revenue
5.61%
1.00×
Operating expenses
5.14%
0.96×
Property and equipment
18.03%
Goodwill & intangibles
16.88%