505.3
RevenueRp B
1,522
1,536
1,569
1,556
1,522
1,507
1,491
1,528
1,511
1,484
564.3
(0.51%)
(0.17%)
59
10.30
Revenue growth%
12.08
12.76
14.34
17.25
17.72
18.33
21.27
20.10
20.56
18.94
26.36
20.10
18.03
41
6.22
Gross margin%
14.60
15.24
14.34
16.44
15.36
14.12
16.74
16.64
19.05
21.86
2.51
16.74
15.90
57
29.83
Operating margin%
17.63
16.93
19.07
16.47
15.78
15.70
14.53
12.55
10.45
12.31
23.04
12.55
15.74
59
27.34
Net margin%
22.88
25.51
27.20
24.40
27.24
29.77
31.68
31.99
30.94
31.11
12.31
31.11
28.51
71
19.02
P/E ratio (avg)x
16.80
17.73
16.05
14.52
14.87
16.44
16.18
15.28
14.86
15.43
35.11
15.43
15.74
60
30.18
EV/EBITx
9.509
9.469
8.195
7.827
7.930
7.794
7.191
7.203
6.144
5.816
19.19
7.191
7.810
21
18.18
FCF yield (avg)%
14.12
17.04
16.55
14.22
17.03
17.68
17.24
17.44
14.49
12.33
29.37
17.24
16.79
69
8.76
FCF margin%
20.84
22.61
25.37
28.02
27.42
26.09
28.43
28.73
28.12
27.38
29.82
28.12
27.40
75
1.579
FCF / Net incomex
1.330
1.286
1.298
1.250
1.169
1.226
1.306
1.352
1.355
1.314
1.263
1.314
1.302
61
20.67
ROIC%
26.26
29.09
31.32
32.60
31.56
29.53
31.18
30.53
31.91
31.89
25.63
31.18
31.25
68
26.46
Return on equity%
18.56
18.38
19.21
18.75
19.59
17.98
16.13
14.26
15.19
14.95
20.30
15.19
18.18
52
6.70
Return on assets%
21.49
21.07
18.88
20.31
22.81
24.91
23.29
23.45
25.36
26.99
8.42
24.91
23.05
57
29.81
EPSRp
15.43
13.82
12.33
13.84
14.82
16.25
17.32
15.92
14.96
14.31
30.70
(0.70%)
(0.42%)
—
10.03
EPS growth%
21.12
23.21
23.11
22.66
23.41
21.44
22.40
23.23
22.32
25.09
8.41
22.40
22.89
69
51.68
Bookvalue per shRp
58.88
57.87
61.59
62.83
67.65
65.10
70.91
73.81
64.24
57.37
39.50
(3.24%)
(0.87%)
—
119.25
FCF per shareRp
138.95
138.43
149.88
148.08
157.39
170.10
199.24
194.73
186.86
179.89
125.58
2.71%
3.07%
—
36.16
Dividend per shRp
88.56
83.94
91.78
101.45
94.43
103.18
109.74
96.62
98.58
103.66
127.69
1.88%
0.37%
—
24.30
Div yield (avg)%
29.03
26.86
26.07
23.86
21.35
18.98
21.45
21.83
22.42
22.15
13.35
21.83
22.29
32
5.66
Payout ratio%
5.04
4.25
6.05
8.36
10.16
7.45
8.42
8.54
6.81
8.08
20.00
8.08
7.76
77
3.809
Shares (diluted)B
3.844
4.148
4.043
4.255
3.960
3.970
4.347
4.311
4.365
4.660
3.824
3.30%
1.57%
55
29.52
Buyback yield%
3.74
5.31
2.49
4.58
4.25
3.21
3.21
3.86
4.46
2.29
15.59
3.21
3.80
75
0.571
D/E ratiox
2.042
2.175
2.303
2.516
2.706
2.657
2.623
2.630
2.877
3.094
1.783
2.657
2.627
15
698.8
Enterprise valueRp B
556.4
546.8
521.9
534.7
626.6
603.4
634.8
665.6
646.2
746.2
900.6
3.55%
4.38%
22
382.5
LT debtRp B
414.7
428.8
395.0
398.7
404.1
371.1
426.7
453.8
464.2
518.0
486.8
5.09%
1.86%
79
Cost of revenue
(0.08%)
1.01×
Operating expenses
(0.69%)
0.95×
Property and equipment
17.70%
Spread over hurdle
19.01%