2.761
RevenueRp B
6.628
6.863
6.934
7.114
7.227
7.529
7.774
7.971
8.029
8.226
2.910
2.62%
2.55%
92
26.66
Revenue growth%
18.54
19.49
21.06
18.06
19.66
19.07
19.97
21.86
23.56
24.43
21.51
21.86
19.81
38
8.80
Gross margin%
7.08
9.55
10.90
13.90
12.07
12.65
13.82
15.48
13.93
12.42
13.34
13.82
12.54
23
17.08
Operating margin%
28.39
29.44
26.95
25.75
24.88
24.38
25.77
24.63
26.41
25.41
11.11
25.41
25.76
88
16.14
Net margin%
9.03
7.62
10.38
10.69
9.79
10.76
9.19
8.80
7.32
4.70
22.62
8.80
9.11
84
33.76
P/E ratio (avg)x
36.78
35.82
35.21
37.62
42.84
47.55
46.47
52.15
51.64
55.80
27.81
51.64
44.66
82
33.67
EV/EBITx
13.57
13.34
13.69
13.98
14.76
14.49
13.86
14.94
16.12
16.55
37.73
14.94
14.23
40
17.43
FCF yield (avg)%
27.12
29.90
30.88
30.87
32.36
33.11
30.87
29.97
32.44
32.53
8.64
32.44
30.88
45
25.47
FCF margin%
6.19
9.18
10.97
11.18
8.92
9.53
12.02
9.05
9.79
10.75
18.24
9.79
9.66
58
0.688
FCF / Net incomex
1.541
1.348
1.307
1.146
1.215
1.263
1.122
1.190
1.214
1.244
1.601
1.214
1.229
82
13.74
ROIC%
23.50
24.32
25.64
27.76
29.76
27.47
27.64
24.99
22.65
20.66
5.72
24.99
25.32
83
29.74
Return on equity%
27.07
25.53
24.84
24.43
24.78
25.58
24.37
26.11
25.64
24.76
8.16
25.58
25.19
66
28.73
Return on assets%
24.70
27.04
28.81
28.38
28.13
30.55
31.13
31.06
33.38
30.93
26.16
31.06
29.68
37
49.73
EPSRp
36.70
39.79
37.83
42.12
43.20
45.95
47.55
49.69
47.82
45.21
51.14
0.92%
1.33%
—
3.84
EPS growth%
14.88
12.48
14.81
15.17
16.33
14.03
13.22
15.77
15.40
12.55
5.75
14.03
14.84
60
45.63
Bookvalue per shRp
40.90
35.62
36.90
39.19
42.24
37.33
31.45
28.95
31.26
32.70
50.15
(4.99%)
(1.85%)
—
53.58
FCF per shareRp
18.17
17.70
18.34
19.26
20.70
20.97
22.74
21.21
20.44
22.99
47.42
2.13%
2.21%
—
52.05
Dividend per shRp
13.72
15.62
18.40
18.55
19.68
23.57
25.98
27.66
28.11
29.68
51.20
8.56%
8.22%
—
24.39
Div yield (avg)%
9.67
9.32
8.27
10.88
11.68
10.06
11.12
13.60
14.98
12.21
21.05
12.21
11.00
21
24.07
Payout ratio%
32.29
32.77
30.48
29.25
30.27
27.56
27.06
28.06
29.73
31.43
11.67
28.06
30.00
12
93.19
Shares (diluted)M
81.82
82.30
86.35
89.22
80.29
82.97
91.66
90.25
90.67
80.77
97.25
0.12%
0.73%
28
12.31
Buyback yield%
19.47
17.90
15.61
17.19
16.33
18.98
17.81
17.80
15.75
18.41
27.04
17.81
17.80
49
1.596
D/E ratiox
1.476
1.411
1.334
1.301
1.467
1.553
1.429
1.569
1.671
1.909
0.347
1.569
1.472
80
4.013
Enterprise valueRp B
10.87
12.20
13.90
14.99
17.53
17.35
18.62
20.70
22.96
23.39
1.593
5.94%
7.57%
36
6.346
LT debtRp B
3.402
3.813
4.094
4.057
3.792
4.236
3.824
3.458
3.546
3.896
8.495
0.54%
0.82%
91
Cost of revenue
3.06%
1.05×
Operating expenses
2.45%
0.99×
Goodwill & intangibles
15.02%
Property and equipment
14.03%
Spread over hurdle
51.90%