176.7
RevenueRp B
231.1
239.5
244.3
254.4
263.5
276.6
287.7
300.9
311.1
315.3
187.1
3.66%
3.59%
34
15.40
Revenue growth%
22.78
23.43
24.78
22.01
21.60
23.14
20.78
20.44
21.00
18.73
20.27
20.78
21.80
12
23.53
Gross margin%
8.78
8.93
8.93
8.28
6.34
9.09
11.51
11.28
11.90
9.14
9.13
11.28
9.01
16
5.60
Operating margin%
24.61
21.81
21.64
21.09
22.26
24.38
23.41
25.34
25.87
27.21
7.55
25.34
23.89
93
16.84
Net margin%
21.60
21.34
18.66
20.68
18.52
18.11
15.38
14.95
12.05
10.30
12.97
14.95
18.32
85
14.49
P/E ratio (avg)x
18.48
16.60
18.07
17.46
18.25
17.79
16.57
15.09
15.14
14.78
31.79
15.14
17.03
65
9.495
EV/EBITx
25.13
25.81
26.03
30.74
33.60
35.48
37.63
40.44
42.65
49.37
26.90
40.44
34.54
29
27.88
FCF yield (avg)%
7.38
8.55
9.40
10.71
9.49
12.02
10.95
12.70
14.49
13.81
24.28
12.70
10.83
88
5.25
FCF margin%
4.96
7.02
8.40
7.80
6.05
4.09
2.66
0.65
3.65
1.40
20.28
2.66
4.53
51
0.220
FCF / Net incomex
2.751
2.694
3.055
3.571
3.937
4.344
4.924
5.367
5.126
5.123
1.122
5.123
4.141
50
8.99
ROIC%
4.21
4.45
4.69
5.21
7.78
5.48
3.71
2.91
3.14
1.63
3.67
3.14
4.33
73
2.33
Return on equity%
10.50
9.03
7.87
10.26
11.75
9.43
8.82
7.48
9.46
10.41
27.11
9.43
9.44
11
29.14
Return on assets%
25.59
24.00
24.69
25.81
27.78
26.81
27.17
27.22
25.51
25.62
6.26
26.81
25.71
8
5.35
EPSRp
8.47
8.44
8.12
8.21
8.99
9.27
9.11
9.61
9.36
8.71
6.00
(0.63%)
0.26%
—
27.37
EPS growth%
17.12
15.17
15.31
15.19
15.39
14.94
15.72
17.50
16.36
16.64
19.10
16.36
15.56
12
10.49
Bookvalue per shRp
28.25
28.93
29.08
31.26
36.93
37.67
42.18
45.85
46.13
46.62
19.81
4.77%
5.21%
—
13.77
FCF per shareRp
15.58
14.40
13.45
13.83
12.71
13.07
12.12
12.31
12.72
12.78
17.14
0.10%
(3.46%)
—
6.94
Dividend per shRp
4.08
4.52
4.78
4.87
5.20
5.43
5.52
5.78
6.49
6.19
12.89
3.55%
3.51%
—
16.80
Div yield (avg)%
21.72
21.60
22.90
20.67
18.94
21.31
21.46
23.96
26.38
28.46
19.48
23.96
21.66
24
25.32
Payout ratio%
9.47
7.23
4.95
4.47
5.39
3.40
1.64
3.01
4.48
7.12
22.26
3.40
4.72
17
6.166
Shares (diluted)B
5.910
5.892
5.986
6.378
5.800
5.243
5.864
5.652
6.238
5.551
6.455
(0.87%)
(0.98%)
78
24.28
Buyback yield%
17.21
16.39
14.45
14.75
13.13
12.01
14.08
12.19
12.96
11.25
8.13
12.19
13.60
67
0.845
D/E ratiox
1.143
1.185
1.289
1.119
1.127
1.110
0.971
0.874
0.770
0.785
0.907
0.874
1.114
31
32.80
Enterprise valueRp B
360.0
399.1
416.0
495.7
584.2
708.9
750.9
841.8
923.0
952.4
77.84
10.27%
10.47%
15
189.3
LT debtRp B
233.4
240.0
242.9
245.5
228.7
208.4
209.5
209.1
221.7
219.8
176.5
(0.79%)
0.24%
82
Cost of revenue
3.43%
0.99×
Operating expenses
3.45%
0.99×
Property and equipment
16.12%
Cash and investments
14.57%