6.390
RevenueRp B
15.12
16.54
17.93
19.77
21.24
23.04
25.23
26.59
29.07
31.15
6.903
7.96%
8.32%
18
26.59
Revenue growth%
9.36
12.20
10.80
10.12
8.17
9.83
11.90
14.64
12.11
12.24
8.04
12.11
11.35
62
9.68
Gross margin%
21.76
22.04
21.51
19.00
19.04
17.48
19.79
21.92
22.91
21.45
2.20
21.45
21.48
70
13.01
Operating margin%
33.44
33.16
32.79
32.28
31.46
28.65
27.18
30.04
27.39
25.72
12.62
27.39
30.75
25
4.18
Net margin%
15.42
16.69
19.41
20.03
22.58
25.05
25.73
27.34
28.60
26.46
14.70
26.46
23.82
34
16.20
P/E ratio (avg)x
12.96
13.87
14.10
13.96
14.87
14.66
15.35
14.03
13.28
14.21
11.04
14.21
14.06
55
8.353
EV/EBITx
47.49
53.66
63.29
72.47
69.85
76.85
87.25
83.82
87.89
92.22
17.27
87.25
74.66
14
14.45
FCF yield (avg)%
1.70
4.45
7.05
6.75
8.62
7.72
6.56
7.28
8.55
9.96
8.39
7.72
7.17
53
16.65
FCF margin%
18.53
15.90
14.78
13.99
16.50
16.48
16.07
18.60
19.07
22.00
20.47
18.60
16.49
10
1.053
FCF / Net incomex
0.795
0.852
0.742
0.703
0.732
0.717
0.754
0.815
0.811
0.722
1.030
0.754
0.748
76
9.79
ROIC%
16.12
17.93
16.86
18.08
20.05
20.94
22.51
23.05
23.55
24.24
20.08
23.05
20.50
88
20.86
Return on equity%
27.82
26.86
24.58
23.32
21.48
22.40
20.21
18.42
16.45
13.93
20.70
18.42
21.94
62
27.88
Return on assets%
37.89
40.00
38.98
39.44
41.76
44.24
43.19
42.20
42.70
45.06
2.30
43.19
41.98
44
15.22
EPSRp
55.43
65.83
72.62
72.23
73.77
75.11
86.10
103.90
110.45
132.54
16.23
12.43%
11.05%
—
13.38
EPS growth%
12.48
15.06
16.17
14.02
11.17
12.34
10.02
12.01
9.35
11.70
28.62
11.70
12.18
60
20.10
Bookvalue per shRp
13.67
13.27
15.39
17.70
17.22
19.21
22.69
24.94
29.66
33.28
23.00
14.09%
9.08%
—
20.60
FCF per shareRp
20.94
19.76
21.37
22.96
22.88
23.15
24.67
24.49
26.21
28.97
3.69
4.83%
3.40%
—
23.45
Dividend per shRp
10.20
10.43
10.05
10.98
10.06
11.16
11.77
11.64
12.27
11.19
20.33
2.15%
1.28%
—
29.00
Div yield (avg)%
21.78
19.64
18.14
17.90
16.73
19.03
18.39
20.74
21.38
23.07
16.97
20.74
19.33
91
3.45
Payout ratio%
0.40
0.40
3.16
3.38
1.97
0.40
0.40
2.61
1.12
1.12
11.24
1.12
1.12
18
791.6
Shares (diluted)M
571.4
486.3
445.1
476.3
470.0
447.3
465.7
436.0
418.6
394.5
819.3
(3.44%)
(5.15%)
40
28.86
Buyback yield%
1.95
3.35
1.02
0.40
1.77
0.40
0.40
0.40
1.77
1.68
18.18
0.40
1.35
45
0.836
D/E ratiox
0.262
0.283
0.302
0.355
0.347
0.336
0.386
0.379
0.371
0.425
1.309
0.379
0.351
80
18.28
Enterprise valueRp B
7.550
8.207
8.784
7.827
7.962
8.149
8.575
7.556
7.948
8.063
5.631
0.25%
(0.03%)
50
22.97
LT debtRp B
27.39
28.09
31.78
28.97
32.11
34.17
35.64
33.57
32.62
30.10
25.23
(1.29%)
1.46%
51
Cost of revenue
8.61%
1.03×
Operating expenses
7.79%
0.95×
Property and equipment
15.01%
Spread over hurdle
(4.53%)