73.38
RevenueRp B
155.3
163.3
175.1
190.7
203.0
218.5
231.8
245.9
266.9
282.8
75.52
6.86%
7.08%
74
17.09
Revenue growth%
30.63
31.18
28.19
27.60
27.89
27.54
25.70
23.52
25.97
27.05
10.60
25.97
27.57
53
22.15
Gross margin%
1.24
2.04
1.73
0.40
0.40
3.00
2.15
2.73
0.70
0.40
3.92
2.15
1.48
65
29.17
Operating margin%
12.37
13.38
14.14
11.96
11.51
9.56
11.05
9.64
10.12
7.51
3.37
9.64
11.28
86
8.80
Net margin%
5.82
3.41
2.91
4.99
2.38
2.43
4.29
3.57
1.16
0.40
6.16
2.43
3.16
95
27.05
P/E ratio (avg)x
36.78
42.83
45.64
45.86
44.86
46.39
49.89
50.50
52.45
61.95
12.37
50.50
46.12
52
18.24
EV/EBITx
27.03
28.51
33.77
34.44
40.29
40.86
49.51
59.08
65.50
76.13
18.46
59.08
40.58
89
12.40
FCF yield (avg)%
7.66
8.85
7.05
5.29
4.52
6.01
7.13
6.61
7.16
8.77
25.07
7.13
7.09
75
29.92
FCF margin%
2.51
5.24
7.79
9.56
8.36
9.76
12.41
9.85
10.96
12.46
23.22
10.96
9.66
74
1.628
FCF / Net incomex
0.239
0.265
0.281
0.330
0.370
0.364
0.353
0.372
0.391
0.383
1.143
0.372
0.359
62
7.72
ROIC%
14.39
15.08
15.34
14.82
13.36
13.91
12.80
10.62
11.81
14.18
21.51
12.80
14.05
61
28.48
Return on equity%
16.81
15.22
17.62
20.44
18.38
21.15
22.25
21.70
21.27
23.07
24.49
21.70
20.80
7
26.66
Return on assets%
14.19
13.61
13.85
11.07
9.42
7.38
5.27
7.43
6.34
4.55
5.69
6.34
8.43
30
12.77
EPSRp
4.57
4.19
3.76
3.38
3.39
3.17
2.77
2.80
2.93
2.80
13.37
(3.78%)
(4.82%)
—
24.38
EPS growth%
18.48
19.94
19.53
19.13
19.35
18.74
16.18
15.23
13.37
13.77
2.03
15.23
18.61
55
6.42
Bookvalue per shRp
5.81
5.57
5.88
6.49
6.95
7.51
6.97
7.68
7.24
7.30
12.36
0.99%
3.23%
—
5.02
FCF per shareRp
10.56
9.53
10.01
8.97
9.00
8.69
8.21
8.02
7.00
6.93
12.95
(5.08%)
(4.61%)
—
2.94
Dividend per shRp
14.22
15.16
16.43
15.39
15.15
16.63
17.37
16.09
14.78
15.88
14.02
0.95%
1.04%
—
25.04
Div yield (avg)%
17.26
17.18
15.07
14.85
13.91
12.35
12.01
13.40
13.24
12.70
22.42
12.70
13.66
91
24.59
Payout ratio%
11.94
12.78
12.30
14.65
15.52
15.68
15.95
14.84
16.53
18.95
19.61
15.95
15.18
56
6.961
Shares (diluted)B
9.128
9.237
8.477
8.829
8.137
8.605
7.963
8.925
9.185
10.49
6.873
5.22%
1.03%
36
3.06
Buyback yield%
25.91
26.66
27.09
27.13
28.19
27.78
30.25
29.39
26.75
28.63
29.36
28.63
27.46
43
0.295
D/E ratiox
1.517
1.645
1.685
1.635
1.556
1.409
1.230
1.146
1.058
1.156
1.470
1.156
1.463
82
182.9
Enterprise valueRp B
141.0
140.6
137.0
124.8
117.8
105.7
109.6
108.2
108.3
96.93
114.8
(3.82%)
(3.82%)
43
114.6
LT debtRp B
248.6
287.7
307.5
346.7
358.0
361.0
349.4
384.2
403.6
387.0
121.2
1.57%
5.27%
49
Cost of revenue
7.08%
1.00×
Operating expenses
6.95%
0.99×
Goodwill & intangibles
20.49%
Cash and investments
18.75%
Property and equipment
15.86%
Spread over hurdle
(4.93%)