49.72
RevenueRp B
77.82
78.50
80.56
80.94
81.91
83.06
81.93
82.46
82.56
84.05
50.92
0.52%
0.71%
66
28.10
Revenue growth%
11.40
10.97
9.13
9.68
8.98
7.23
4.45
5.01
7.29
9.58
13.67
7.23
9.06
34
18.50
Gross margin%
0.49
0.59
3.30
3.76
1.94
4.44
2.25
4.82
5.04
4.35
23.78
4.44
3.53
82
21.70
Operating margin%
24.74
23.76
21.32
21.26
21.86
22.86
21.53
18.59
21.50
20.29
22.70
21.50
21.52
45
3.62
Net margin%
2.27
4.61
6.03
8.59
11.01
11.35
10.36
11.94
10.38
8.78
29.04
10.38
9.57
31
10.92
P/E ratio (avg)x
16.95
17.80
18.72
21.74
24.49
26.95
28.75
30.53
31.64
37.51
31.77
30.53
25.72
8
18.41
EV/EBITx
13.50
13.75
13.37
11.78
11.97
11.04
10.24
10.76
11.10
10.01
28.77
10.76
11.44
22
23.44
FCF yield (avg)%
2.45
4.69
3.85
2.03
1.13
1.03
0.40
1.99
2.78
4.28
5.16
1.99
2.24
87
27.95
FCF margin%
9.94
9.69
11.96
14.41
17.05
16.54
18.03
15.90
17.73
17.21
18.75
17.21
16.22
7
1.180
FCF / Net incomex
0.410
0.418
0.375
0.347
0.313
0.276
0.291
0.294
0.296
0.295
1.079
0.294
0.305
28
28.41
ROIC%
21.94
24.15
23.80
22.11
20.70
18.76
16.19
13.90
12.13
13.33
4.21
13.90
19.73
10
15.46
Return on equity%
31.58
29.37
28.88
30.39
27.44
29.37
29.87
27.45
28.22
28.16
14.41
28.22
29.12
74
26.00
Return on assets%
13.36
13.44
11.40
9.69
12.66
10.16
11.89
10.73
11.62
9.26
9.45
10.73
11.51
13
1.82
EPSRp
1.73
1.60
1.67
1.65
1.87
2.12
2.35
2.39
2.63
2.85
1.93
8.72%
5.38%
—
26.00
EPS growth%
25.57
24.68
25.02
24.12
24.36
26.72
27.45
25.70
27.94
28.86
17.91
27.45
25.63
29
1.29
Bookvalue per shRp
3.88
4.01
3.72
4.14
4.07
3.96
4.40
4.79
4.52
4.69
3.74
2.86%
2.40%
—
2.13
FCF per shareRp
3.26
3.65
3.77
3.90
3.79
3.69
4.13
4.08
4.41
4.85
1.67
5.04%
4.08%
—
3.92
Dividend per shRp
2.45
2.34
2.30
2.49
2.72
3.06
3.52
4.07
4.73
4.43
3.85
10.21%
5.78%
—
2.56
Div yield (avg)%
1.00
1.50
1.97
3.61
1.92
3.57
3.03
5.09
4.24
5.74
3.23
4.24
3.30
48
24.47
Payout ratio%
13.29
13.38
16.22
14.12
13.35
14.83
16.34
15.96
14.12
11.99
29.09
14.83
14.12
35
7.428
Shares (diluted)B
13.62
14.03
15.36
18.54
20.23
23.44
24.44
29.69
35.75
38.87
7.612
13.95%
11.55%
62
8.81
Buyback yield%
10.46
11.55
12.39
13.85
11.25
12.79
14.22
14.70
16.77
15.96
12.99
14.70
13.32
88
0.994
D/E ratiox
1.356
1.171
1.054
1.026
0.955
0.815
0.724
0.615
0.641
0.616
1.650
0.641
0.885
47
11.53
Enterprise valueRp B
8.328
8.667
8.906
8.505
8.183
9.073
8.836
8.994
7.956
8.792
13.31
1.45%
0.02%
19
5.454
LT debtRp B
24.32
22.64
23.81
23.28
23.14
25.98
27.66
29.70
34.14
39.61
45.50
11.35%
5.10%
53
Cost of revenue
0.71%
1.00×
Operating expenses
0.75%
1.00×
Property and equipment
15.46%
Spread over hurdle
11.49%