29.92
RevenueRp B
16.07
17.38
18.79
19.97
21.91
23.61
25.37
26.83
29.19
31.01
33.32
7.19%
7.45%
83
2.25
Revenue growth%
23.49
21.38
19.63
18.08
16.25
15.12
15.37
16.66
18.82
19.34
20.28
16.66
18.45
81
16.82
Gross margin%
8.25
10.19
10.58
7.87
8.82
9.76
7.08
4.23
1.87
1.64
7.68
4.23
8.06
22
8.40
Operating margin%
9.95
9.39
8.68
8.78
11.39
13.14
10.81
10.37
9.45
12.23
9.44
10.81
10.16
57
23.81
Net margin%
14.61
12.18
10.78
7.99
5.63
4.88
2.34
1.09
3.07
5.86
23.86
3.07
5.75
93
36.78
P/E ratio (avg)x
17.97
17.46
16.21
18.10
17.96
17.04
16.34
17.15
16.43
15.10
19.69
16.43
17.09
19
22.75
EV/EBITx
11.82
12.06
10.77
9.817
8.554
7.566
6.932
6.027
6.458
6.500
24.40
6.500
8.060
47
27.93
FCF yield (avg)%
22.35
19.45
17.55
15.22
17.16
15.04
14.77
13.70
16.11
15.90
17.47
15.04
16.00
46
27.56
FCF margin%
14.89
16.13
14.05
16.17
16.70
14.02
15.44
13.46
10.49
12.19
4.79
13.46
14.47
78
1.631
FCF / Net incomex
1.342
1.190
1.184
1.310
1.191
1.045
1.160
1.179
1.279
1.145
1.582
1.160
1.187
91
25.94
ROIC%
20.41
19.03
17.32
15.83
13.96
12.11
11.39
12.26
12.39
9.68
28.02
12.11
13.17
66
12.99
Return on equity%
19.26
19.09
19.04
20.76
20.30
18.95
19.04
16.51
18.83
21.57
22.37
18.95
19.07
56
11.56
Return on assets%
6.15
3.38
2.60
2.87
2.79
4.71
5.45
5.55
6.72
4.58
21.73
5.45
4.64
22
4.57
EPSRp
5.04
5.59
5.45
5.38
6.10
5.94
6.42
6.15
6.90
6.25
4.91
0.49%
1.83%
—
25.69
EPS growth%
18.56
16.16
13.46
12.54
11.63
12.58
15.21
12.73
12.68
11.03
12.18
12.68
12.70
64
4.31
Bookvalue per shRp
4.97
4.45
4.52
4.67
4.43
4.77
4.38
4.23
3.78
3.93
4.50
(2.36%)
(1.76%)
—
0.89
FCF per shareRp
1.37
1.52
1.39
1.57
1.62
1.57
1.65
1.54
1.52
1.61
0.79
(0.11%)
1.15%
—
1.00
Dividend per shRp
1.02
0.92
0.83
0.91
1.02
0.99
0.88
0.90
0.89
0.98
4.52
(0.92%)
(1.10%)
—
2.06
Div yield (avg)%
5.22
2.34
4.79
2.89
2.52
5.23
7.71
6.98
8.86
8.56
18.82
7.71
5.22
15
16.28
Payout ratio%
23.43
24.76
26.22
26.82
24.99
25.56
23.56
26.04
23.53
21.19
21.41
23.56
24.88
57
1.448
Shares (diluted)B
2.884
2.941
3.272
3.251
3.825
4.419
5.211
5.251
5.626
6.091
1.405
9.75%
9.63%
80
9.73
Buyback yield%
29.44
28.02
29.49
28.38
29.45
30.38
30.02
32.50
33.48
36.42
5.70
32.50
29.75
17
1.311
D/E ratiox
0.558
0.570
0.581
0.599
0.675
0.672
0.774
0.919
1.033
1.237
0.757
0.919
0.674
13
21.74
Enterprise valueRp B
5.708
6.087
6.075
6.513
5.553
4.934
4.380
3.917
3.497
3.565
14.68
(8.48%)
(5.87%)
90
18.48
LT debtRp B
17.60
18.18
18.79
17.15
16.11
17.56
16.86
15.69
17.13
15.22
12.38
(1.12%)
(0.94%)
19
Cost of revenue
7.40%
0.99×
Operating expenses
6.57%
0.92×
Property and equipment
17.34%
Cash and investments
15.68%
Spread over hurdle
(6.52%)