1.925
RevenueRp B
7.995
8.459
8.875
9.293
9.662
10.20
10.72
11.25
11.95
12.67
2.104
5.57%
5.24%
52
3.06
Revenue growth%
14.56
15.68
18.17
18.21
20.98
23.88
25.24
24.77
22.49
23.37
15.53
23.88
21.73
6
23.00
Gross margin%
0.40
0.40
0.40
0.42
0.40
0.40
2.58
5.42
6.86
6.50
25.34
5.42
0.41
68
10.30
Operating margin%
8.32
9.95
9.06
10.89
9.09
11.41
9.06
10.70
10.34
8.91
25.32
10.34
9.52
5
22.90
Net margin%
3.31
5.70
3.61
2.20
4.48
4.05
4.71
4.66
5.08
2.35
15.68
4.66
4.26
81
10.01
P/E ratio (avg)x
37.32
40.11
45.66
47.86
53.51
52.55
59.49
58.18
63.45
68.95
17.85
59.49
53.03
81
36.42
EV/EBITx
24.39
22.19
20.85
20.53
21.52
18.99
20.47
22.20
19.37
21.26
10.16
20.47
21.05
43
23.69
FCF yield (avg)%
22.99
23.12
20.31
18.32
20.66
21.79
22.28
24.16
26.17
25.42
25.61
24.16
22.63
73
20.69
FCF margin%
33.01
35.86
35.01
36.45
36.56
38.11
38.64
36.16
34.70
35.19
15.51
36.16
36.01
78
0.944
FCF / Net incomex
0.282
0.290
0.276
0.277
0.291
0.269
0.231
0.212
0.190
0.171
0.939
0.212
0.273
93
10.04
ROIC%
2.85
3.29
5.48
7.81
7.78
7.58
8.73
11.27
10.64
11.39
24.15
10.64
7.79
29
14.75
Return on equity%
5.90
7.49
9.23
8.24
8.77
9.13
9.45
10.02
11.14
10.01
20.79
10.01
9.18
34
4.68
Return on assets%
0.42
0.40
0.40
0.40
0.40
0.40
0.40
3.25
3.00
1.50
18.71
1.50
0.40
66
2.78
EPSRp
4.99
5.03
4.72
4.25
3.70
3.18
2.96
2.51
2.37
2.48
2.99
(7.69%)
(6.48%)
—
24.48
EPS growth%
24.09
23.49
22.70
24.21
21.70
21.53
22.16
22.37
24.51
25.77
15.23
22.37
23.10
95
1.30
Bookvalue per shRp
3.15
3.29
3.24
3.23
3.54
3.43
3.98
4.56
4.28
4.29
5.73
3.94%
3.05%
—
1.42
FCF per shareRp
8.93
10.34
11.20
13.33
15.22
17.60
18.47
20.56
21.19
20.39
6.41
6.02%
8.51%
—
7.66
Dividend per shRp
4.50
4.70
5.02
4.61
5.00
4.90
4.50
4.08
4.30
3.82
1.65
(5.25%)
(2.32%)
—
2.51
Div yield (avg)%
19.28
17.95
18.77
21.59
23.28
24.65
26.89
26.76
25.52
22.69
2.14
25.52
22.98
14
20.73
Payout ratio%
32.53
31.48
30.85
29.24
28.81
27.81
29.13
28.03
25.55
26.29
21.51
27.81
28.97
54
1.060
Shares (diluted)B
1.585
1.728
2.044
2.093
2.235
2.426
2.843
3.064
2.971
3.166
1.059
7.21%
6.77%
53
26.94
Buyback yield%
17.74
17.21
18.52
20.07
22.51
23.03
20.36
18.61
16.61
18.99
16.85
18.99
18.80
37
0.871
D/E ratiox
1.963
2.068
1.852
1.832
1.881
1.890
1.711
1.645
1.559
1.618
1.513
1.645
1.842
72
6.139
Enterprise valueRp B
11.59
12.11
12.89
12.65
12.71
13.12
14.76
14.04
15.35
16.94
1.731
5.91%
3.21%
70
6.665
LT debtRp B
13.77
14.22
15.10
16.02
16.32
16.65
15.73
15.30
18.07
18.34
4.506
2.36%
3.93%
70
Cost of revenue
5.61%
1.04×
Operating expenses
5.10%
0.99×
Property and equipment
15.17%