82.90
RevenueRp B
75.79
80.41
87.56
94.92
102.2
111.0
118.2
124.9
137.7
147.9
87.28
7.66%
7.72%
27
22.07
Revenue growth%
3.64
6.46
4.47
5.70
6.08
3.16
6.04
3.67
5.94
4.27
24.56
4.27
5.08
58
11.65
Gross margin%
9.30
7.11
4.94
7.68
8.73
9.49
8.22
8.99
8.80
8.31
23.83
8.80
8.52
70
8.56
Operating margin%
34.01
36.90
35.38
33.74
30.89
31.69
33.77
34.70
34.51
37.07
17.91
34.51
34.26
46
6.41
Net margin%
0.40
0.40
1.99
1.15
0.40
2.93
2.65
0.40
2.22
2.80
26.35
2.65
1.57
83
12.57
P/E ratio (avg)x
47.15
50.50
53.39
55.28
54.50
54.45
55.15
55.67
53.58
58.99
25.62
55.15
54.47
52
19.46
EV/EBITx
11.63
12.17
12.60
14.29
14.68
16.57
19.11
18.50
19.65
22.00
20.75
19.11
15.62
83
17.25
FCF yield (avg)%
19.00
20.33
21.90
21.05
20.75
19.49
22.06
23.60
20.67
18.51
9.49
20.67
20.71
33
3.15
FCF margin%
4.80
2.92
0.70
0.40
0.40
0.40
3.24
5.06
3.39
6.38
16.09
3.39
3.08
33
0.222
FCF / Net incomex
1.030
1.059
1.106
1.032
1.128
1.095
1.148
1.232
1.292
1.203
0.167
1.203
1.117
87
23.89
ROIC%
4.79
6.44
5.71
5.80
7.10
4.53
5.83
4.35
2.58
1.62
20.95
4.35
5.25
82
18.11
Return on equity%
13.77
11.44
11.14
10.90
8.62
10.62
11.96
14.67
16.60
15.74
14.43
14.67
11.70
80
7.10
Return on assets%
12.14
14.28
16.46
18.35
16.27
17.81
17.66
18.47
18.89
17.18
29.76
17.81
17.42
79
6.48
EPSRp
3.51
3.68
3.29
3.09
3.23
2.98
3.31
3.50
3.73
3.94
7.11
4.09%
1.67%
—
6.62
EPS growth%
31.48
31.33
30.08
30.51
31.99
29.70
31.12
33.44
36.01
34.09
18.23
33.44
31.40
16
9.59
Bookvalue per shRp
8.32
8.69
9.23
9.55
8.32
8.27
8.28
7.85
7.17
6.79
6.55
(3.97%)
(1.36%)
—
13.69
FCF per shareRp
17.45
17.16
19.21
21.90
23.85
22.27
22.25
25.38
28.33
30.30
8.42
4.90%
5.46%
—
7.72
Dividend per shRp
8.86
8.24
7.70
7.05
7.13
7.13
6.78
6.97
6.63
6.32
6.06
(2.37%)
(3.96%)
—
27.35
Div yield (avg)%
30.92
29.12
29.64
26.97
24.63
25.21
27.76
25.86
26.61
29.45
15.95
26.61
27.37
92
3.98
Payout ratio%
13.04
13.53
11.44
13.62
15.64
16.19
15.37
17.25
18.53
18.09
29.81
17.25
15.50
22
4.661
Shares (diluted)B
7.426
8.056
8.695
9.012
9.569
9.985
10.30
11.50
11.33
11.76
4.539
4.21%
6.37%
21
29.74
Buyback yield%
29.69
27.91
25.65
22.76
21.95
21.36
19.16
19.07
16.70
14.27
3.81
19.07
21.65
75
1.114
D/E ratiox
1.713
1.825
1.726
1.951
1.804
1.969
2.191
2.116
2.163
2.265
0.572
2.163
1.960
62
66.25
Enterprise valueRp B
107.5
109.2
115.4
122.5
112.0
99.31
94.82
90.50
83.96
84.04
14.23
(5.59%)
(3.36%)
68
129.4
LT debtRp B
107.1
103.9
112.4
103.8
105.2
105.1
97.73
91.25
96.20
105.6
62.89
0.08%
(0.45%)
41
Cost of revenue
7.81%
1.01×
Operating expenses
7.99%
1.03×
Property and equipment
19.63%
Spread over hurdle
(1.76%)