32.43
RevenueRp B
65.10
65.42
64.41
63.01
63.58
63.06
64.29
64.48
65.38
65.49
34.00
0.59%
(0.04%)
74
2.56
Revenue growth%
26.95
24.55
22.64
24.85
27.68
27.62
27.61
27.98
27.40
24.42
21.26
27.61
27.18
63
4.22
Gross margin%
19.57
20.06
17.72
19.41
17.30
16.16
16.24
19.16
20.14
18.04
29.03
18.04
18.60
25
3.80
Operating margin%
6.01
3.36
5.62
5.34
4.03
3.19
2.84
3.05
3.03
0.89
18.07
3.03
3.28
19
18.30
Net margin%
29.18
29.20
31.41
31.93
33.77
32.97
33.64
36.61
36.00
33.16
25.11
33.64
33.06
23
27.70
P/E ratio (avg)x
42.87
45.61
43.54
42.91
46.37
44.88
49.55
54.41
58.49
56.41
24.69
54.41
45.99
87
7.646
EV/EBITx
42.19
40.58
41.82
43.02
39.35
37.74
37.10
36.43
39.62
42.76
6.321
37.74
40.10
61
24.02
FCF yield (avg)%
3.92
3.40
1.94
0.40
2.11
4.31
5.79
6.55
8.86
8.58
3.04
6.55
4.12
85
23.90
FCF margin%
5.50
7.40
6.56
7.17
10.14
7.82
4.87
7.53
6.81
6.23
15.57
6.81
6.99
17
1.709
FCF / Net incomex
0.911
0.818
0.744
0.763
0.736
0.804
0.806
0.800
0.736
0.699
0.720
0.800
0.782
58
18.65
ROIC%
22.67
21.44
18.90
17.65
14.92
14.61
14.46
12.35
12.50
13.22
29.62
13.22
14.76
17
27.48
Return on equity%
21.86
22.03
23.91
21.36
21.33
23.07
22.86
20.43
21.09
21.95
25.71
21.95
21.90
92
26.14
Return on assets%
28.43
30.10
31.53
33.94
36.46
35.19
34.62
34.19
32.12
32.34
9.25
34.19
33.14
8
8.54
EPSRp
10.66
11.36
12.04
12.34
12.25
11.53
9.88
9.99
10.27
9.85
9.27
(4.27%)
(1.77%)
—
27.83
EPS growth%
18.62
18.70
15.71
15.78
15.72
15.42
13.39
11.33
9.67
9.09
3.45
11.33
15.56
28
14.51
Bookvalue per shRp
8.19
8.67
7.56
6.63
6.92
7.35
7.76
6.80
6.06
5.59
7.64
(4.19%)
(5.27%)
—
4.26
FCF per shareRp
14.57
16.05
17.68
16.16
17.66
18.20
18.67
18.49
20.14
19.63
9.34
2.13%
2.68%
—
9.86
Dividend per shRp
17.00
19.14
19.34
22.29
21.67
22.16
25.34
29.12
29.97
28.61
13.08
5.72%
6.45%
—
15.68
Div yield (avg)%
6.25
5.26
7.69
7.57
8.64
6.66
6.63
4.26
7.23
7.67
10.59
6.66
6.94
43
11.33
Payout ratio%
7.48
8.08
7.43
6.87
4.09
4.82
5.76
4.42
5.13
5.04
9.94
5.04
5.44
20
3.377
Shares (diluted)B
5.173
6.041
6.922
8.229
9.141
10.32
10.49
10.19
11.71
12.04
3.468
5.66%
9.18%
83
23.09
Buyback yield%
21.76
23.96
25.15
23.82
21.06
22.33
22.03
22.72
22.64
24.76
27.67
22.64
22.68
61
0.682
D/E ratiox
0.484
0.514
0.521
0.586
0.611
0.631
0.579
0.539
0.506
0.540
0.539
0.540
0.540
88
10.45
Enterprise valueRp B
14.69
15.19
16.32
16.40
16.68
18.04
16.71
17.74
16.07
16.63
6.677
(0.06%)
2.13%
17
61.22
LT debtRp B
9.145
10.24
11.38
12.71
13.54
15.36
15.74
15.12
17.14
16.76
6.996
4.36%
7.08%
75
Cost of revenue
0.22%
1.03×
Operating expenses
(0.46%)
0.96×
Property and equipment
17.26%