18.49
RevenueRp B
15.62
16.28
16.51
16.87
17.84
18.57
18.97
19.99
20.69
21.41
20.41
3.72%
3.75%
58
3.94
Revenue growth%
19.87
22.62
24.07
24.21
25.39
26.59
24.81
22.30
19.55
20.78
27.37
22.30
23.35
89
28.89
Gross margin%
17.56
16.77
13.91
12.07
12.15
9.57
8.09
8.95
9.54
12.34
5.80
9.54
12.11
25
19.25
Operating margin%
13.08
10.78
13.68
11.42
13.56
11.87
9.38
10.26
7.41
5.42
8.65
9.38
11.10
50
21.24
Net margin%
11.25
13.29
15.26
16.53
16.27
16.22
14.63
16.98
18.33
18.08
22.56
16.98
16.25
62
18.40
P/E ratio (avg)x
35.93
34.26
35.58
37.81
44.21
44.60
42.90
49.60
54.21
56.62
28.51
49.60
43.56
15
23.98
EV/EBITx
18.84
16.84
15.68
16.21
17.34
16.77
16.85
14.64
13.53
12.14
21.84
14.64
16.49
77
15.25
FCF yield (avg)%
27.92
29.86
29.25
28.58
27.62
25.82
28.64
28.21
28.44
30.65
18.45
28.44
28.51
69
4.33
FCF margin%
17.51
15.15
15.53
14.14
14.33
12.42
14.84
12.56
14.18
12.68
4.78
12.68
14.26
49
0.535
FCF / Net incomex
0.292
0.262
0.270
0.277
0.248
0.238
0.263
0.236
0.230
0.207
1.682
0.236
0.255
91
28.71
ROIC%
2.98
0.40
0.40
2.84
4.94
3.19
5.50
4.25
2.66
1.61
21.86
3.19
2.91
91
14.62
Return on equity%
4.79
4.45
6.67
7.86
5.64
3.15
3.13
4.88
4.44
4.88
22.70
4.44
4.83
58
15.16
Return on assets%
21.34
23.38
26.38
29.30
30.60
33.39
30.84
33.33
31.64
33.41
6.00
33.33
30.72
17
4.74
EPSRp
1.03
1.10
1.08
1.10
1.01
0.87
0.88
0.88
0.92
0.90
4.90
(2.25%)
(2.57%)
—
24.90
EPS growth%
19.11
16.20
13.72
13.29
12.04
11.43
9.39
11.47
10.73
12.80
25.75
11.43
12.42
54
2.45
Bookvalue per shRp
2.33
2.52
2.90
3.34
3.83
3.98
4.41
5.03
5.50
6.26
1.14
10.32%
11.33%
—
2.06
FCF per shareRp
1.41
1.24
1.23
1.23
1.29
1.37
1.31
1.41
1.26
1.17
0.75
(2.04%)
(2.13%)
—
1.36
Dividend per shRp
2.77
3.19
3.26
3.84
4.23
4.75
5.68
5.86
5.72
6.28
4.05
8.21%
8.95%
—
13.54
Div yield (avg)%
27.26
29.89
27.89
29.93
32.40
31.97
32.48
32.67
30.42
30.12
21.46
31.97
30.27
69
7.02
Payout ratio%
3.09
1.10
2.43
4.51
2.02
0.40
0.40
0.40
1.77
4.14
17.05
0.40
1.90
29
2.186
Shares (diluted)B
3.803
4.564
5.478
5.355
5.342
6.433
6.400
6.500
6.591
7.499
2.120
7.02%
8.42%
92
26.38
Buyback yield%
13.33
10.95
13.44
13.67
12.51
13.35
11.84
11.78
14.41
15.85
13.01
13.35
13.34
83
0.464
D/E ratiox
1.057
1.092
1.000
1.003
0.898
0.882
0.854
0.770
0.781
0.742
0.982
0.781
0.890
21
16.32
Enterprise valueRp B
9.551
10.05
9.405
10.51
11.42
11.29
10.97
10.90
10.29
10.08
15.94
(2.45%)
1.02%
69
4.427
LT debtRp B
7.666
6.881
7.335
7.037
7.374
6.350
5.776
5.310
5.471
5.901
18.75
(4.36%)
(3.50%)
19
Cost of revenue
3.75%
1.00×
Operating expenses
3.25%
0.95×
Property and equipment
16.60%
Spread over hurdle
(7.91%)