69.79
RevenueRp B
43.91
46.33
50.07
52.78
54.83
58.91
61.29
66.20
70.72
75.20
73.48
6.52%
6.02%
30
25.16
Revenue growth%
12.12
9.40
10.07
11.32
14.12
13.16
13.36
13.78
16.72
14.78
11.16
13.78
13.26
83
19.92
Gross margin%
20.00
21.86
20.39
18.63
17.17
14.67
13.82
14.82
14.10
16.06
25.63
14.67
16.62
77
14.92
Operating margin%
11.65
12.19
14.51
15.07
12.97
12.16
13.26
13.67
16.09
13.91
15.54
13.67
13.46
81
18.76
Net margin%
0.60
3.57
1.31
3.16
3.34
1.11
0.59
0.40
2.72
1.22
3.61
1.11
1.27
6
19.13
P/E ratio (avg)x
10.53
10.43
9.568
9.599
9.245
9.592
10.29
11.19
11.86
11.63
35.30
11.19
10.36
51
9.039
EV/EBITx
13.30
11.30
12.16
11.39
10.23
10.36
10.59
9.748
9.731
9.084
36.84
9.748
10.47
42
6.85
FCF yield (avg)%
30.17
32.92
35.68
38.10
39.58
41.28
41.72
41.34
38.78
41.46
17.80
41.34
39.18
50
6.89
FCF margin%
25.63
25.55
25.53
24.21
25.71
24.19
26.09
24.13
22.49
22.83
15.03
24.13
24.87
21
1.709
FCF / Net incomex
0.164
0.162
0.182
0.166
0.157
0.180
0.170
0.190
0.198
0.190
1.794
0.190
0.175
56
28.91
ROIC%
8.14
5.26
6.62
3.85
3.45
3.83
1.53
0.60
1.83
1.17
8.19
1.53
3.64
5
17.89
Return on equity%
19.37
17.95
19.59
20.45
17.49
19.12
18.15
19.99
17.31
14.63
25.21
18.15
18.64
56
15.42
Return on assets%
24.32
26.69
24.28
24.79
26.72
27.68
27.89
28.03
25.12
24.55
4.20
27.68
25.90
37
11.70
EPSRp
6.74
7.92
9.08
8.90
10.01
10.44
12.26
14.37
17.04
19.15
12.22
13.86%
11.35%
—
17.59
EPS growth%
19.67
22.52
20.71
23.34
21.96
19.79
17.55
16.11
16.41
13.60
27.06
16.41
19.73
62
10.55
Bookvalue per shRp
9.64
8.75
9.79
10.37
10.93
12.14
12.07
13.21
13.28
13.00
11.16
3.53%
2.01%
—
4.67
FCF per shareRp
11.09
11.86
11.99
11.34
11.12
11.90
11.41
11.52
12.32
13.11
2.04
3.35%
2.91%
—
4.82
Dividend per shRp
2.43
2.81
3.08
3.46
3.30
3.32
3.91
3.92
3.76
4.06
3.42
4.19%
5.42%
—
25.11
Div yield (avg)%
27.98
27.21
26.74
27.03
26.72
28.92
28.64
30.05
29.35
32.26
12.00
29.35
28.31
40
9.02
Payout ratio%
5.91
4.29
2.10
3.06
3.97
3.82
3.55
3.28
6.12
3.30
10.27
3.55
3.68
52
3.322
Shares (diluted)B
3.580
3.523
3.928
4.024
4.616
5.092
4.836
4.493
4.108
4.517
3.406
(0.43%)
3.49%
24
15.49
Buyback yield%
13.14
13.05
10.66
12.52
11.67
11.15
10.09
12.89
13.52
10.71
22.98
11.15
12.10
45
1.018
D/E ratiox
1.781
1.850
2.046
2.163
2.317
2.326
2.140
2.028
2.094
2.082
0.288
2.094
2.088
93
47.82
Enterprise valueRp B
18.02
17.53
17.12
16.74
18.39
17.59
16.26
14.73
13.06
12.16
74.99
(7.94%)
(4.66%)
8
54.11
LT debtRp B
57.19
58.17
55.21
51.86
45.64
41.18
41.60
36.48
34.47
31.35
32.23
(7.24%)
(6.58%)
30
Cost of revenue
5.91%
0.99×
Operating expenses
5.93%
0.99×
Property and equipment
18.38%