6.053
RevenueRp B
2.469
2.708
2.961
3.207
3.487
3.816
4.195
4.559
4.880
5.269
6.564
8.61%
8.79%
25
10.60
Revenue growth%
13.90
14.91
17.70
17.14
20.13
22.75
22.77
21.21
19.20
20.09
17.47
21.21
19.64
44
15.33
Gross margin%
2.57
4.17
2.92
1.65
3.65
1.89
0.74
3.52
3.16
5.00
3.55
3.16
3.04
32
19.20
Operating margin%
20.62
18.20
16.91
14.83
12.11
12.28
13.46
11.90
14.52
11.97
17.25
12.28
13.99
52
9.56
Net margin%
18.96
21.28
21.09
22.66
23.92
24.22
26.67
23.82
22.33
19.34
14.00
23.82
22.49
47
24.69
P/E ratio (avg)x
48.39
53.18
55.80
63.32
64.82
72.13
67.88
79.16
82.34
84.01
26.37
79.16
66.35
77
14.25
EV/EBITx
53.37
54.97
63.22
72.84
76.03
81.02
89.72
97.89
103.8
108.7
35.73
97.89
78.52
73
23.05
FCF yield (avg)%
30.00
31.43
28.49
25.80
23.85
26.60
27.11
27.62
27.39
26.97
5.82
27.11
27.25
90
4.30
FCF margin%
14.00
11.58
10.19
12.63
10.62
11.71
9.68
11.57
9.93
7.25
17.49
9.93
11.09
40
1.518
FCF / Net incomex
1.283
1.297
1.333
1.408
1.379
1.512
1.306
1.367
1.284
1.294
0.983
1.306
1.320
67
11.82
ROIC%
9.22
8.91
11.75
10.90
11.82
14.10
13.22
13.74
12.00
14.47
25.14
13.74
11.91
78
3.16
Return on equity%
29.46
31.23
31.23
31.41
32.33
33.14
35.07
32.56
35.51
33.80
9.05
33.80
32.44
23
14.43
Return on assets%
13.17
14.66
17.08
17.90
15.85
14.50
16.64
15.77
15.96
17.43
6.65
15.96
15.90
23
7.21
EPSRp
2.01
1.85
1.97
1.78
1.56
1.64
1.75
1.61
1.46
1.45
7.49
(1.45%)
(3.91%)
—
25.66
EPS growth%
17.25
19.63
19.14
16.31
19.17
20.78
20.54
19.77
22.01
24.53
28.81
20.78
19.70
9
2.13
Bookvalue per shRp
6.87
7.54
8.34
7.91
7.74
7.86
9.05
8.48
8.79
8.19
6.20
1.14%
3.03%
—
9.26
FCF per shareRp
2.16
2.21
1.92
1.83
1.76
1.63
1.58
1.37
1.37
1.21
4.70
(7.32%)
(6.62%)
—
10.16
Dividend per shRp
7.77
7.14
7.88
7.85
7.76
7.52
7.64
7.39
6.68
6.65
2.57
(3.06%)
(1.85%)
—
27.18
Div yield (avg)%
22.21
23.93
23.04
20.99
22.89
20.57
21.17
21.29
22.62
21.14
26.85
21.17
21.75
64
29.25
Payout ratio%
9.62
11.37
9.21
7.09
5.64
6.35
4.57
6.51
6.31
6.41
11.75
6.35
6.46
39
0.643
Shares (diluted)B
0.845
0.917
0.916
1.023
1.080
1.161
1.137
1.142
1.221
1.420
0.667
5.64%
7.02%
12
4.75
Buyback yield%
23.87
25.19
23.97
24.21
22.86
24.26
24.69
25.84
24.49
27.04
16.83
24.69
24.37
84
1.300
D/E ratiox
2.077
2.075
2.343
2.374
2.570
2.607
2.665
3.001
3.346
3.287
0.842
3.001
2.589
59
5.297
Enterprise valueRp B
1.506
1.575
1.535
1.426
1.454
1.330
1.257
1.141
1.112
1.157
4.287
(4.47%)
(1.99%)
82
6.448
LT debtRp B
2.648
2.669
2.804
3.098
3.108
3.263
3.419
3.825
4.364
4.870
0.344
9.40%
6.17%
29
Cost of revenue
9.18%
1.04×
Operating expenses
8.01%
0.93×
Property and equipment
19.09%
Goodwill & intangibles
18.90%