104.7
RevenueRp B
304.3
310.9
306.7
302.5
305.7
300.1
295.0
292.5
294.8
299.3
109.0
(0.42%)
(0.38%)
37
21.79
Revenue growth%
15.52
18.43
21.30
23.40
25.63
25.97
27.31
27.05
27.90
25.65
16.60
27.05
25.64
57
27.28
Gross margin%
21.82
21.60
21.18
18.23
16.41
18.49
18.10
19.46
17.44
19.92
24.07
18.49
18.97
24
3.17
Operating margin%
3.60
3.47
3.38
2.22
4.48
3.13
2.17
1.62
2.89
5.04
17.80
2.89
3.25
45
28.45
Net margin%
11.62
11.03
8.13
6.85
9.55
6.55
6.75
8.25
10.93
13.33
17.14
8.25
8.90
72
10.93
P/E ratio (avg)x
42.73
49.72
51.35
57.95
62.14
61.10
69.58
66.47
69.59
69.77
9.899
69.58
61.62
27
24.35
EV/EBITx
48.04
48.85
56.56
66.97
63.41
62.85
74.32
72.95
69.98
78.96
6.839
72.95
65.19
49
19.65
FCF yield (avg)%
35.85
38.52
38.06
40.39
41.51
39.50
37.57
35.87
34.14
35.31
25.22
35.87
37.82
71
16.45
FCF margin%
11.53
13.37
15.83
16.42
16.06
14.95
13.00
11.93
10.78
11.28
25.77
11.93
13.19
28
1.631
FCF / Net incomex
1.714
1.762
1.869
1.968
2.154
2.229
2.322
2.596
2.773
3.124
1.741
2.596
2.192
46
2.63
ROIC%
16.54
15.27
17.72
17.03
14.19
11.39
12.72
14.89
17.16
19.93
13.15
14.89
15.91
50
19.86
Return on equity%
17.99
15.70
13.02
10.63
11.16
12.27
11.65
10.31
11.53
11.46
7.00
11.53
11.59
34
14.93
Return on assets%
11.19
10.95
9.35
10.50
8.87
8.08
5.20
7.32
5.29
3.07
10.23
5.29
8.47
63
4.68
EPSRp
13.31
12.95
13.86
14.59
14.13
13.77
13.85
12.53
11.03
12.12
4.85
(3.03%)
(0.34%)
—
12.52
EPS growth%
6.35
4.24
5.57
5.79
6.68
4.82
4.76
6.20
8.22
10.91
7.48
6.20
5.99
24
6.50
Bookvalue per shRp
17.26
17.32
17.80
16.98
19.67
22.72
24.48
24.01
24.86
28.13
12.71
7.42%
5.19%
—
11.00
FCF per shareRp
17.28
17.91
16.37
15.60
14.58
13.50
14.33
14.94
15.04
15.31
8.76
0.98%
(1.51%)
—
7.99
Dividend per shRp
14.45
13.53
13.14
14.14
14.69
16.97
19.77
22.71
23.66
24.23
11.29
10.53%
6.87%
—
14.50
Div yield (avg)%
23.20
24.28
23.83
25.37
25.46
28.22
28.60
27.55
27.36
26.06
3.53
27.55
25.76
88
7.38
Payout ratio%
16.09
14.41
15.82
13.86
13.01
14.53
16.64
19.64
18.34
19.15
2.57
18.34
15.95
57
6.201
Shares (diluted)B
6.293
7.159
7.251
7.594
8.378
8.832
9.688
9.967
10.84
11.51
6.024
6.57%
6.65%
81
6.28
Buyback yield%
2.51
0.68
0.40
0.40
3.13
1.19
0.40
0.40
1.54
4.44
16.11
1.19
0.94
7
1.492
D/E ratiox
1.265
1.230
1.255
1.173
1.287
1.440
1.532
1.643
1.509
1.677
0.802
1.532
1.363
69
78.61
Enterprise valueRp B
129.9
140.0
144.1
140.0
159.8
181.5
187.0
190.6
184.7
182.7
146.9
2.72%
4.57%
57
156.4
LT debtRp B
141.5
156.1
161.2
161.9
187.7
201.2
231.0
250.4
288.0
297.4
143.0
9.64%
8.35%
68
Cost of revenue
(0.34%)
1.00×
Operating expenses
(0.67%)
0.97×
Property and equipment
18.75%
Cash and investments
15.87%
Spread over hurdle
(1.53%)