11.92
RevenueRp B
24.56
26.87
29.13
30.51
32.63
34.88
36.58
39.26
41.95
45.95
12.61
7.08%
7.06%
36
28.28
Revenue growth%
6.61
3.88
4.18
6.04
7.74
6.63
4.26
2.69
3.77
2.35
28.96
3.77
4.22
56
28.37
Gross margin%
4.36
6.02
8.81
8.72
6.25
7.37
7.99
6.32
8.34
10.46
4.25
7.99
7.68
63
2.11
Operating margin%
5.04
3.38
0.74
1.03
2.01
2.40
4.21
6.64
8.33
8.05
17.56
6.64
3.80
61
9.34
Net margin%
7.39
7.14
10.12
12.06
14.05
13.05
10.19
7.73
7.23
9.82
9.53
9.82
9.97
69
12.30
P/E ratio (avg)x
39.81
38.39
41.46
48.76
47.77
52.46
59.18
64.75
74.96
77.01
14.90
64.75
50.61
62
28.14
EV/EBITx
54.74
49.40
47.36
45.27
49.46
48.91
49.75
55.89
55.70
62.92
35.82
55.70
49.61
15
13.45
FCF yield (avg)%
5.36
5.00
6.38
5.63
7.78
5.42
6.11
4.74
3.27
3.68
17.36
4.74
5.39
85
11.97
FCF margin%
12.80
14.03
16.22
13.73
11.40
14.20
17.01
15.04
12.57
15.53
6.91
15.04
14.11
52
1.082
FCF / Net incomex
1.941
1.931
2.032
2.376
2.722
2.955
2.964
3.172
3.354
3.413
0.799
3.172
2.838
7
14.60
ROIC%
28.15
28.47
27.96
25.29
25.60
25.25
27.43
29.82
30.01
31.83
28.21
29.82
28.05
17
10.30
Return on equity%
33.10
35.93
34.64
37.35
39.25
42.16
39.52
37.48
37.22
38.80
21.16
38.80
37.41
76
5.21
Return on assets%
18.68
19.22
20.16
20.28
18.41
17.12
19.33
21.36
22.29
24.79
4.24
21.36
19.75
41
3.79
EPSRp
8.31
8.17
8.60
7.56
6.99
7.60
7.52
6.72
6.67
5.94
4.08
(3.19%)
(3.03%)
—
29.55
EPS growth%
26.74
25.78
24.29
24.11
25.81
24.67
26.54
25.61
24.00
25.77
15.85
25.61
25.69
6
2.17
Bookvalue per shRp
2.73
3.03
2.84
3.19
3.10
3.23
3.38
3.92
3.97
4.48
3.78
7.63%
6.12%
—
8.50
FCF per shareRp
4.91
5.19
5.40
6.05
5.91
7.10
7.20
7.57
8.64
9.51
2.58
9.97%
8.35%
—
6.27
Dividend per shRp
8.33
9.49
8.70
8.77
10.02
10.19
10.41
10.13
9.23
9.78
7.01
(0.49%)
1.37%
—
23.32
Div yield (avg)%
10.12
10.14
12.34
11.47
13.51
10.80
11.86
9.18
12.16
12.02
21.51
11.86
11.66
59
9.24
Payout ratio%
12.42
9.48
12.42
12.00
9.66
7.60
10.16
12.40
13.95
14.22
3.94
12.40
12.20
79
3.165
Shares (diluted)B
4.802
5.727
5.891
6.682
6.475
7.035
7.730
9.302
9.797
10.44
3.170
10.04%
9.11%
52
29.65
Buyback yield%
20.13
17.46
17.78
17.31
16.63
14.90
12.28
9.34
11.28
12.37
10.31
12.28
15.77
26
1.595
D/E ratiox
1.639
1.672
1.577
1.604
1.554
1.623
1.635
1.826
2.004
2.012
0.974
1.826
1.637
74
39.67
Enterprise valueRp B
35.14
37.34
37.53
44.42
48.15
53.53
59.09
60.68
70.14
84.83
45.20
11.99%
11.25%
33
31.67
LT debtRp B
62.28
73.72
76.25
77.94
92.35
107.7
116.4
138.5
160.9
159.2
30.99
11.51%
10.40%
77
Cost of revenue
7.09%
1.00×
Operating expenses
7.35%
1.03×
Cash and investments
20.14%
Property and equipment
15.76%
Spread over hurdle
40.67%