79.22
RevenueRp B
47.04
51.29
55.88
61.79
66.53
73.08
80.83
87.56
94.92
105.2
84.57
9.60%
9.54%
58
22.83
Revenue growth%
16.70
16.43
13.74
15.78
15.20
16.27
14.77
15.49
12.55
14.93
27.84
14.93
15.35
35
22.13
Gross margin%
11.19
12.60
15.35
18.00
18.88
21.08
22.11
22.06
21.63
19.99
28.41
21.63
19.43
68
21.93
Operating margin%
19.11
20.50
21.57
22.61
23.32
24.78
22.48
24.19
25.67
28.53
10.67
24.78
22.96
19
27.57
Net margin%
8.43
9.21
10.53
8.82
7.27
4.89
3.75
1.21
1.84
3.73
2.38
3.73
6.08
84
23.44
P/E ratio (avg)x
11.86
11.09
12.19
11.66
13.32
13.92
12.93
13.10
14.14
13.85
27.92
13.85
13.02
91
23.27
EV/EBITx
24.47
26.43
31.00
33.33
35.76
37.44
39.99
39.98
41.03
47.43
36.58
39.99
36.60
50
5.04
FCF yield (avg)%
27.29
25.70
26.87
29.66
29.54
32.48
31.88
31.39
32.41
30.33
29.20
31.88
29.99
23
21.64
FCF margin%
33.31
36.19
33.33
35.71
35.32
36.21
39.05
41.10
41.59
41.04
8.08
41.04
36.20
26
0.803
FCF / Net incomex
0.216
0.189
0.170
0.165
0.144
0.137
0.148
0.151
0.147
0.136
1.281
0.147
0.149
49
4.54
ROIC%
24.55
26.92
28.46
27.51
24.66
23.27
23.00
23.34
25.48
25.38
21.10
23.34
25.02
12
12.07
Return on equity%
12.12
13.12
12.23
10.51
12.64
9.88
11.69
12.00
14.06
15.63
29.83
12.00
12.18
70
5.15
Return on assets%
15.63
13.34
12.04
13.09
10.12
10.94
9.94
11.04
8.07
10.92
22.99
10.92
10.99
36
20.98
EPSRp
16.72
18.53
17.67
18.98
20.69
18.62
16.66
15.41
15.00
15.37
22.28
(5.77%)
(2.07%)
—
9.80
EPS growth%
31.24
29.74
27.01
26.04
23.64
26.19
28.39
29.81
30.94
29.48
6.01
29.48
28.93
85
4.48
Bookvalue per shRp
7.06
6.58
6.70
6.03
5.51
5.16
4.65
4.38
4.85
4.34
14.22
(4.67%)
(4.04%)
—
12.76
FCF per shareRp
11.56
10.24
11.23
10.00
11.11
11.55
12.33
11.08
10.48
10.56
15.49
(1.01%)
(1.89%)
—
11.07
Dividend per shRp
19.08
20.89
22.84
23.40
26.37
24.51
24.00
22.89
24.10
26.19
18.09
(0.14%)
3.20%
—
18.54
Div yield (avg)%
9.03
10.95
11.92
14.28
14.70
15.59
16.52
14.77
17.28
15.25
29.50
15.59
14.74
8
26.62
Payout ratio%
23.64
20.90
22.67
24.06
25.85
26.31
27.72
30.57
28.51
29.82
28.54
28.51
26.08
10
0.829
Shares (diluted)B
1.089
1.170
1.241
1.356
1.362
1.392
1.282
1.264
1.406
1.451
0.853
1.28%
2.79%
20
13.92
Buyback yield%
29.22
29.91
30.46
31.88
34.57
35.06
37.36
38.51
38.46
41.39
21.54
38.46
34.82
34
0.436
D/E ratiox
0.575
0.567
0.535
0.623
0.721
0.711
0.690
0.773
0.829
0.959
1.577
0.773
0.701
32
19.36
Enterprise valueRp B
91.14
94.88
101.0
111.0
120.8
118.5
132.2
153.8
167.8
174.3
16.79
7.62%
7.60%
94
96.58
LT debtRp B
73.75
70.96
74.12
80.30
85.63
89.24
84.23
87.39
95.58
87.05
22.28
0.33%
1.44%
87
Cost of revenue
9.48%
0.99×
Operating expenses
9.42%
0.99×
Property and equipment
15.03%
Goodwill & intangibles
14.61%