1.852
RevenueRp B
16.05
17.40
18.64
19.61
21.04
22.51
23.98
25.57
27.55
30.24
2.012
7.53%
7.29%
80
29.71
Revenue growth%
33.53
32.09
30.81
33.12
33.14
32.83
32.55
33.64
34.71
32.66
24.04
32.83
32.98
38
14.00
Gross margin%
4.99
3.90
1.73
0.40
1.00
1.89
0.40
1.50
3.51
6.06
9.46
1.89
1.81
84
17.91
Operating margin%
35.27
34.06
32.63
32.17
29.46
28.30
29.55
30.08
28.35
28.00
29.33
28.35
29.81
95
15.35
Net margin%
5.40
5.55
3.31
5.42
2.65
0.40
1.56
0.45
0.40
1.88
9.68
0.45
2.26
94
12.02
P/E ratio (avg)x
15.84
15.29
14.58
16.28
14.70
13.76
14.92
13.86
14.90
15.71
16.90
14.90
14.91
12
28.77
EV/EBITx
41.53
38.89
41.01
41.27
44.99
49.91
53.71
54.39
56.30
63.62
19.75
54.39
47.45
21
3.27
FCF yield (avg)%
31.14
33.78
31.06
31.39
31.29
30.98
28.57
27.66
29.38
31.94
22.11
29.38
31.10
75
17.96
FCF margin%
22.87
25.82
23.66
25.86
25.20
23.94
22.88
20.91
20.20
19.47
6.95
20.91
23.27
82
0.609
FCF / Net incomex
2.119
2.144
2.059
2.047
2.304
2.279
2.582
2.572
2.723
2.821
1.645
2.582
2.291
60
23.00
ROIC%
10.85
8.86
11.19
13.28
10.29
7.87
7.60
8.07
10.81
12.24
27.03
8.07
10.55
88
7.01
Return on equity%
8.61
6.44
4.13
5.37
4.71
5.33
2.38
4.08
2.09
2.84
5.31
2.84
4.42
52
2.38
Return on assets%
8.45
9.11
9.86
6.89
4.07
3.30
3.28
4.01
4.58
3.58
6.03
3.58
4.32
70
2.51
EPSRp
17.30
16.89
16.52
16.36
16.54
15.86
18.72
19.34
18.99
19.50
2.58
3.35%
2.83%
—
28.38
EPS growth%
5.59
2.87
5.72
8.35
10.59
9.35
10.12
7.42
6.19
3.92
29.50
7.42
6.80
63
5.53
Bookvalue per shRp
2.31
2.54
2.37
2.48
2.29
2.25
2.36
2.25
2.41
2.26
12.52
(0.28%)
(0.40%)
—
6.65
FCF per shareRp
12.54
12.19
10.86
9.76
8.53
8.34
8.71
8.11
7.02
6.28
7.07
(5.94%)
(5.90%)
—
7.76
Dividend per shRp
8.69
8.50
8.81
9.74
11.05
10.72
12.52
12.12
12.69
12.28
12.25
2.14%
3.47%
—
9.88
Div yield (avg)%
9.75
9.53
9.72
7.48
5.16
6.07
6.97
4.92
6.49
7.89
29.70
6.49
7.22
39
25.89
Payout ratio%
30.59
30.34
32.20
35.17
36.58
35.28
37.88
35.06
33.09
33.68
21.96
35.06
34.37
51
1.553
Shares (diluted)B
1.426
1.408
1.534
1.521
1.513
1.401
1.399
1.536
1.535
1.415
1.570
(1.32%)
0.55%
55
2.17
Buyback yield%
22.23
25.00
26.44
28.11
25.83
27.18
27.28
25.61
26.90
25.11
9.22
26.90
26.14
88
0.963
D/E ratiox
0.278
0.299
0.306
0.319
0.324
0.353
0.362
0.393
0.441
0.492
1.662
0.393
0.339
82
18.90
Enterprise valueRp B
13.93
14.03
15.81
15.59
18.44
17.91
19.86
23.39
27.23
30.05
11.18
10.26%
9.52%
26
9.437
LT debtRp B
47.89
45.31
48.55
53.79
50.32
49.34
53.07
53.54
58.12
57.06
10.86
2.55%
1.92%
23
Cost of revenue
7.19%
0.99×
Operating expenses
7.05%
0.98×
Property and equipment
15.35%
Spread over hurdle
(8.24%)