372.5
RevenueRp B
468.8
483.2
489.0
495.2
514.0
513.4
526.2
523.2
529.5
538.9
386.3
0.95%
1.78%
70
29.61
Revenue growth%
23.76
24.49
25.22
26.57
27.48
26.70
25.79
26.86
23.97
22.07
19.88
25.79
25.51
41
22.10
Gross margin%
17.01
17.42
18.70
18.66
17.57
19.87
21.42
18.73
18.11
21.05
11.96
19.87
18.68
22
24.85
Operating margin%
18.50
15.88
15.13
16.43
14.88
11.99
12.14
13.11
11.89
14.13
29.12
12.14
14.51
56
17.04
Net margin%
12.35
12.47
12.43
15.27
13.20
11.55
9.17
9.67
9.27
7.49
7.56
9.27
11.95
59
26.64
P/E ratio (avg)x
23.28
21.87
20.23
22.19
21.54
21.74
21.37
19.75
19.98
21.64
22.84
21.37
21.59
77
36.23
EV/EBITx
14.06
15.29
16.45
15.45
15.64
17.99
18.47
19.57
21.66
20.48
12.10
19.57
17.22
34
29.48
FCF yield (avg)%
6.36
8.92
10.30
10.02
8.03
5.99
7.40
8.39
10.91
9.91
20.19
8.39
8.66
29
27.98
FCF margin%
31.98
34.00
31.37
30.97
32.17
33.10
31.63
32.11
33.30
31.81
29.32
32.11
32.04
47
0.285
FCF / Net incomex
0.540
0.546
0.554
0.615
0.685
0.776
0.833
0.774
0.839
0.763
1.405
0.776
0.724
55
13.53
ROIC%
18.50
20.60
18.56
20.98
18.32
20.25
22.69
23.53
25.19
26.34
16.97
23.53
20.79
15
9.75
Return on equity%
6.41
8.06
7.45
6.89
6.24
4.26
6.35
9.08
6.87
7.61
17.25
6.87
6.88
45
10.76
Return on assets%
3.38
3.56
1.31
1.19
4.06
5.18
5.76
3.91
2.16
1.59
8.93
3.91
3.47
59
135.02
EPSRp
93.82
103.11
116.69
117.23
123.13
141.62
155.37
142.26
150.42
161.33
139.01
5.55%
4.82%
—
29.31
EPS growth%
14.49
13.04
14.88
17.88
18.55
15.60
17.49
18.68
19.13
19.77
27.49
18.68
17.69
27
102.24
Bookvalue per shRp
32.46
33.33
35.07
37.23
39.32
35.32
37.69
34.69
32.41
31.31
108.33
(4.45%)
(1.02%)
—
60.07
FCF per shareRp
102.16
96.02
105.77
102.90
112.10
108.99
117.03
114.46
112.01
126.90
141.14
2.51%
1.81%
—
147.95
Dividend per shRp
110.88
104.28
115.44
118.17
120.31
116.11
131.54
130.18
143.22
129.56
144.32
1.49%
1.49%
—
23.10
Div yield (avg)%
21.28
22.17
24.40
27.21
26.78
26.95
26.83
24.77
27.11
27.65
8.81
26.95
26.81
55
13.52
Payout ratio%
20.27
22.01
21.99
20.42
22.24
24.20
25.46
26.46
25.01
27.98
21.10
25.46
23.22
86
3.443
Shares (diluted)B
4.658
4.530
4.554
5.134
5.377
5.214
5.544
5.121
5.174
5.525
3.461
0.54%
1.18%
87
29.39
Buyback yield%
23.13
20.29
21.95
24.72
23.48
23.22
20.58
20.45
17.87
19.53
21.72
20.45
21.26
52
0.978
D/E ratiox
0.218
0.257
0.304
0.320
0.366
0.386
0.456
0.529
0.561
0.600
1.112
0.529
0.376
68
82.64
Enterprise valueRp B
167.7
147.3
135.9
145.6
149.1
157.8
145.8
147.0
153.3
164.0
244.0
1.92%
(0.45%)
78
209.0
LT debtRp B
71.76
78.08
71.65
78.45
87.54
96.59
87.72
81.38
87.94
85.61
410.8
(0.45%)
1.84%
31
Cost of revenue
1.80%
1.00×
Operating expenses
1.65%
0.99×
Property and equipment
15.40%
Spread over hurdle
38.16%