36.72
RevenueRp B
19.46
20.71
22.06
24.13
25.35
27.41
29.24
30.54
33.11
35.02
38.53
6.68%
6.93%
26
6.70
Revenue growth%
10.44
11.35
12.13
10.13
12.97
10.87
12.52
13.85
16.18
19.15
18.74
13.85
12.32
24
16.67
Gross margin%
17.93
15.70
17.70
20.34
22.59
19.75
22.11
23.83
21.02
21.71
5.32
21.71
20.68
34
4.30
Operating margin%
25.85
23.03
25.43
25.91
28.39
30.58
29.85
30.65
32.71
30.91
22.08
30.65
29.12
68
6.68
Net margin%
21.75
21.50
21.36
23.45
22.34
24.21
25.31
23.83
21.09
19.86
20.88
23.83
22.05
27
15.41
P/E ratio (avg)x
9.203
8.253
8.032
8.773
8.476
7.439
6.931
6.358
6.331
6.557
34.60
6.557
7.736
76
33.97
EV/EBITx
23.70
22.22
22.17
21.57
19.52
21.01
22.93
22.90
23.61
21.99
36.31
22.90
22.19
53
22.78
FCF yield (avg)%
9.41
9.52
7.90
8.48
5.54
5.53
6.48
9.01
10.19
10.36
7.54
9.01
8.74
13
2.07
FCF margin%
13.43
15.37
13.99
16.00
17.84
20.10
21.40
22.95
24.06
24.39
22.29
22.95
18.97
12
1.494
FCF / Net incomex
0.848
0.841
0.789
0.672
0.586
0.557
0.532
0.475
0.422
0.450
0.842
0.475
0.572
15
21.93
ROIC%
12.35
13.21
12.65
14.70
13.35
14.14
15.93
15.17
13.68
16.34
5.99
15.17
13.91
81
8.39
Return on equity%
18.50
17.04
18.77
20.32
22.69
25.26
26.83
29.79
29.83
31.50
27.03
29.79
23.97
91
13.84
Return on assets%
25.79
24.18
24.24
22.43
24.44
25.72
24.87
23.11
23.59
24.16
21.01
24.16
24.21
11
4.01
EPSRp
5.31
5.86
6.86
7.99
8.16
8.29
8.20
8.79
8.83
9.92
4.22
4.00%
8.25%
—
10.97
EPS growth%
24.94
27.66
24.74
25.97
23.11
22.80
20.92
18.52
16.52
17.05
15.25
18.52
22.95
87
10.54
Bookvalue per shRp
4.21
4.00
4.07
4.37
4.13
4.02
3.96
4.23
3.92
3.68
3.31
(2.32%)
(1.58%)
—
4.63
FCF per shareRp
13.51
15.87
17.46
18.67
18.26
20.74
22.68
22.62
24.17
26.29
4.17
7.57%
7.15%
—
8.28
Dividend per shRp
1.75
1.76
1.75
1.89
1.97
2.24
2.53
2.76
2.97
2.95
5.58
8.43%
5.10%
—
6.24
Div yield (avg)%
19.52
19.49
16.59
18.61
16.05
18.71
20.24
21.89
19.07
20.12
12.36
20.12
19.28
53
15.77
Payout ratio%
27.37
26.02
25.87
23.48
21.02
23.71
22.84
22.25
21.18
22.77
18.90
22.77
23.16
36
0.997
Shares (diluted)B
1.173
1.308
1.227
1.366
1.277
1.242
1.380
1.294
1.439
1.513
0.974
3.44%
2.54%
94
11.97
Buyback yield%
4.85
2.82
4.82
3.83
4.77
4.27
1.89
4.21
5.43
6.16
12.52
4.27
4.52
88
0.671
D/E ratiox
0.614
0.538
0.579
0.569
0.563
0.551
0.484
0.481
0.508
0.506
1.134
0.506
0.545
38
18.91
Enterprise valueRp B
50.51
47.53
53.69
53.77
52.30
48.82
50.10
54.26
60.53
66.19
10.84
4.82%
2.85%
82
10.14
LT debtRp B
45.27
44.71
40.95
41.93
40.14
41.32
40.34
38.50
39.56
37.44
38.69
(1.39%)
(2.10%)
75
Cost of revenue
6.78%
0.99×
Operating expenses
6.91%
1.00×
Cash and investments
18.37%
Property and equipment
16.24%
Spread over hurdle
11.76%