15.58
RevenueRp B
27.32
27.81
28.67
28.33
28.35
28.07
27.92
28.72
29.63
30.06
16.77
1.18%
0.85%
52
18.56
Revenue growth%
13.48
16.18
16.95
19.04
20.24
19.52
22.38
19.62
19.08
18.29
10.10
19.52
19.06
94
15.02
Gross margin%
24.92
26.85
26.33
29.32
28.20
26.81
25.80
25.00
26.10
28.28
21.46
26.10
26.57
8
21.91
Operating margin%
19.22
17.23
17.75
18.38
16.40
14.17
11.55
10.06
13.05
12.64
4.11
12.64
15.28
37
15.88
Net margin%
5.69
3.26
1.50
1.41
3.14
5.92
8.57
8.46
7.57
8.39
4.67
8.39
5.81
43
37.78
P/E ratio (avg)x
9.600
8.420
7.966
8.598
8.477
7.367
7.101
6.571
6.574
6.542
13.92
6.574
7.667
30
12.15
EV/EBITx
41.20
44.87
45.57
43.76
42.95
47.15
52.69
54.76
53.30
57.37
24.35
53.30
46.36
85
23.35
FCF yield (avg)%
10.18
11.03
9.45
12.12
14.26
16.97
17.02
14.65
17.12
14.29
16.99
16.97
14.28
71
3.55
FCF margin%
14.27
13.44
11.97
11.46
11.46
11.74
10.90
8.66
5.72
7.93
9.77
8.66
11.46
45
1.204
FCF / Net incomex
0.897
0.901
0.845
0.851
0.890
0.837
0.866
0.845
0.780
0.794
0.883
0.837
0.848
49
29.60
ROIC%
17.63
16.02
15.82
15.04
12.16
10.84
12.83
10.85
12.28
9.83
16.52
10.85
12.55
49
25.08
Return on equity%
6.91
6.92
6.40
8.84
7.21
5.66
7.89
7.53
7.32
8.53
8.65
7.53
7.26
74
22.21
Return on assets%
20.94
19.57
17.49
15.97
17.02
15.37
17.95
17.15
18.16
18.75
23.12
17.95
17.72
10
6.11
EPSRp
2.83
2.99
3.34
3.43
3.89
3.96
4.00
4.67
4.84
5.35
6.64
6.58%
7.04%
—
12.31
EPS growth%
30.54
30.01
29.79
31.65
33.57
31.92
34.10
31.49
31.61
34.44
27.03
31.92
31.63
58
7.23
Bookvalue per shRp
6.15
6.29
6.11
5.84
6.33
6.45
6.43
5.58
5.99
5.46
3.73
(2.92%)
(2.69%)
—
2.29
FCF per shareRp
7.07
7.25
8.49
9.09
9.17
9.16
9.95
11.71
12.12
13.34
6.18
7.78%
6.43%
—
5.52
Dividend per shRp
6.79
7.58
7.37
7.19
7.19
7.65
8.14
8.53
8.13
8.31
2.69
2.92%
2.11%
—
21.26
Div yield (avg)%
11.70
12.30
10.49
11.12
11.67
10.65
9.79
8.33
6.41
7.99
28.89
8.33
10.57
61
6.63
Payout ratio%
8.14
7.97
9.58
8.36
9.26
7.77
7.04
7.83
10.74
13.73
7.01
7.83
8.25
51
2.589
Shares (diluted)B
2.908
3.042
2.927
3.210
3.499
3.436
3.613
3.440
3.687
3.377
2.599
(0.71%)
1.35%
89
4.70
Buyback yield%
12.13
11.08
12.25
14.27
12.40
13.35
14.68
13.18
15.44
17.57
23.89
14.68
13.27
94
1.476
D/E ratiox
2.210
2.542
2.475
2.634
2.616
3.043
2.990
3.188
3.420
3.440
1.270
3.188
2.812
61
11.40
Enterprise valueRp B
12.63
12.86
12.72
15.36
15.39
14.90
16.88
16.63
18.58
18.03
5.310
3.21%
3.41%
50
31.87
LT debtRp B
30.81
31.52
32.52
32.36
37.52
38.31
42.76
41.01
44.04
43.60
32.20
3.05%
3.33%
42
Cost of revenue
0.96%
1.01×
Operating expenses
1.18%
1.03×
Property and equipment
14.85%