28.86
RevenueRp B
22.92
24.20
25.23
26.27
27.15
28.29
30.50
32.31
34.84
35.86
30.94
5.73%
4.96%
48
4.77
Revenue growth%
25.52
24.05
22.48
24.97
23.51
25.42
23.73
21.14
21.84
19.97
26.09
21.84
23.62
82
2.38
Gross margin%
32.83
35.59
32.59
33.88
35.92
33.14
33.56
32.50
32.99
34.07
6.15
33.14
33.35
53
14.76
Operating margin%
28.23
27.11
29.53
31.21
28.29
31.07
30.50
28.06
29.52
27.83
20.45
29.52
28.90
94
6.50
Net margin%
30.45
30.87
28.00
26.88
23.97
24.00
26.62
26.75
24.15
24.79
10.50
24.79
26.68
23
9.495
P/E ratio (avg)x
46.95
55.08
57.32
63.76
72.95
81.44
79.50
90.47
98.11
103.4
20.24
90.47
76.23
55
13.18
EV/EBITx
25.43
22.30
19.32
20.49
20.66
20.27
20.27
18.80
19.89
21.47
8.406
20.27
20.38
93
11.72
FCF yield (avg)%
25.96
25.18
26.39
24.81
26.46
24.04
22.60
24.74
22.96
25.89
17.74
24.04
24.99
52
5.06
FCF margin%
10.77
12.14
10.14
8.21
10.57
8.35
10.81
9.90
10.05
9.50
9.02
9.90
10.10
66
0.654
FCF / Net incomex
1.901
2.212
2.362
2.598
3.062
3.539
4.208
4.803
5.680
5.786
1.313
4.803
3.300
65
9.25
ROIC%
30.95
30.04
29.03
31.06
29.04
29.15
29.31
31.66
29.73
32.13
28.65
29.73
29.88
38
8.25
Return on equity%
21.94
20.55
23.12
25.18
26.73
25.13
25.86
26.28
27.41
26.89
20.33
26.28
25.52
89
19.52
Return on assets%
8.48
7.95
6.55
8.59
6.85
8.06
10.63
9.13
8.06
10.25
17.65
9.13
8.27
10
2.53
EPSRp
8.40
9.20
9.08
9.71
11.13
10.69
11.74
12.25
13.85
14.26
2.60
5.07%
6.15%
—
24.24
EPS growth%
22.02
21.21
18.67
19.68
19.36
21.61
23.70
24.65
24.84
23.26
4.07
23.70
21.82
38
2.24
Bookvalue per shRp
11.31
11.46
13.53
13.56
13.17
13.59
15.97
17.47
17.01
16.86
7.07
5.07%
4.48%
—
7.34
FCF per shareRp
15.91
17.17
16.89
19.23
19.05
19.65
22.33
24.24
27.00
25.63
3.22
6.12%
5.53%
—
5.79
Dividend per shRp
12.58
14.58
16.94
17.41
19.70
20.35
24.24
26.43
29.54
32.44
7.78
10.49%
11.12%
—
27.08
Div yield (avg)%
14.37
16.14
15.65
12.80
13.16
13.18
15.27
14.22
16.61
16.99
4.16
15.27
14.82
89
20.81
Payout ratio%
20.29
21.90
20.83
19.10
17.60
15.64
15.68
18.52
18.41
20.05
12.18
18.41
18.81
24
2.776
Shares (diluted)B
2.750
2.771
2.874
3.222
3.037
2.926
2.918
2.884
2.979
2.926
2.835
(0.74%)
(0.24%)
45
19.69
Buyback yield%
4.48
4.12
4.45
5.41
4.12
5.60
7.04
9.68
8.71
11.63
24.77
8.71
5.50
11
1.145
D/E ratiox
0.157
0.141
0.142
0.131
0.117
0.114
0.117
0.126
0.129
0.133
1.578
0.126
0.130
42
13.80
Enterprise valueRp B
24.80
26.99
26.04
28.18
29.14
26.37
27.36
27.21
27.47
24.25
21.19
(3.61%)
(1.18%)
69
40.73
LT debtRp B
44.03
48.03
48.92
54.45
56.62
53.33
61.20
68.14
73.18
83.56
39.60
8.10%
8.17%
44
Cost of revenue
4.96%
1.00×
Operating expenses
4.04%
0.92×
Property and equipment
13.00%
Spread over hurdle
(9.77%)