5.037
RevenueRp B
56.69
56.82
56.98
58.56
58.63
59.38
59.61
60.96
62.53
61.91
5.415
1.09%
1.05%
18
21.85
Revenue growth%
7.18
6.03
7.51
8.74
7.21
8.79
7.50
5.38
7.99
9.68
26.34
7.99
7.51
6
9.85
Gross margin%
5.06
3.04
4.31
2.91
4.60
6.12
4.52
3.79
1.79
0.98
5.51
3.79
4.05
46
12.96
Operating margin%
15.93
16.72
13.82
11.60
9.74
10.31
11.38
10.74
9.27
6.48
17.54
10.31
11.06
53
10.47
Net margin%
9.63
6.73
7.32
8.26
9.78
12.71
13.00
14.07
13.68
15.44
27.09
13.68
11.24
56
13.69
P/E ratio (avg)x
12.99
12.85
14.90
14.56
16.06
18.66
20.68
22.97
23.43
26.68
23.61
22.97
17.36
38
18.56
EV/EBITx
31.71
30.27
28.15
24.65
21.63
20.12
17.58
19.07
16.67
17.67
11.74
17.67
20.87
29
12.12
FCF yield (avg)%
7.96
10.62
10.08
8.85
6.32
6.49
6.92
8.75
10.26
7.88
25.85
7.88
8.36
51
20.03
FCF margin%
21.74
24.35
22.75
20.46
17.54
15.09
13.32
11.29
10.66
12.14
13.32
12.14
16.32
23
1.647
FCF / Net incomex
1.091
1.162
1.163
1.194
1.225
1.157
1.241
1.158
1.254
1.231
0.905
1.231
1.178
47
18.89
ROIC%
28.90
30.35
29.41
28.89
29.37
31.46
34.09
31.72
32.89
32.85
13.85
32.85
30.90
8
22.04
Return on equity%
8.95
9.43
11.69
9.09
8.99
11.72
9.35
11.52
10.03
9.06
22.20
10.03
9.39
79
4.55
Return on assets%
8.84
6.21
5.04
3.66
3.26
3.85
6.31
3.79
2.13
0.40
13.09
3.79
3.82
21
8.59
EPSRp
4.62
4.05
3.71
3.38
3.53
3.16
3.27
3.15
3.08
3.13
9.31
(2.41%)
(3.84%)
—
7.17
EPS growth%
12.31
9.51
8.18
5.97
7.85
9.58
11.12
9.95
11.32
13.84
10.60
11.12
9.76
8
8.44
Bookvalue per shRp
8.70
9.79
9.29
8.81
9.72
9.04
10.07
11.18
11.60
11.18
5.13
2.85%
1.56%
—
10.05
FCF per shareRp
11.68
13.55
14.23
13.73
13.37
14.09
16.16
15.30
15.29
16.25
9.45
3.97%
4.74%
—
9.04
Dividend per shRp
10.29
10.17
9.66
9.34
9.79
9.18
10.05
10.84
9.95
9.63
3.20
(0.33%)
(1.26%)
—
5.15
Div yield (avg)%
0.40
1.12
0.40
0.40
0.40
0.40
0.40
0.40
0.40
0.50
3.05
0.40
0.40
86
29.83
Payout ratio%
8.78
6.07
7.76
9.89
7.46
10.00
7.44
7.73
8.86
11.82
9.29
8.86
8.27
72
2.170
Shares (diluted)B
2.213
2.471
2.545
2.814
2.660
2.706
2.586
2.688
2.617
2.398
2.253
(2.05%)
0.58%
9
15.12
Buyback yield%
10.86
11.23
10.76
7.91
7.89
7.34
6.62
3.79
6.39
3.91
22.27
6.39
7.62
43
0.124
D/E ratiox
0.585
0.568
0.572
0.524
0.463
0.482
0.474
0.490
0.438
0.395
1.589
0.474
0.486
89
45.30
Enterprise valueRp B
52.56
52.42
52.77
61.11
65.28
63.82
67.31
68.09
64.40
71.14
14.53
1.74%
4.29%
18
6.954
LT debtRp B
21.72
25.79
27.66
27.20
32.52
33.38
36.49
41.84
50.44
54.09
49.17
10.72%
9.35%
19
Cost of revenue
1.39%
1.03×
Operating expenses
0.37%
0.93×
Property and equipment
16.80%
Spread over hurdle
55.57%