155.9
RevenueRp B
131.5
141.1
152.1
159.1
168.1
173.4
185.1
196.7
209.1
222.9
167.4
5.81%
6.20%
46
23.74
Revenue growth%
11.74
11.32
13.37
10.51
11.43
11.20
8.41
5.91
6.84
4.74
14.86
6.84
10.85
65
18.88
Gross margin%
15.32
13.19
10.74
12.46
14.81
14.78
12.14
9.59
12.24
12.11
8.80
12.14
12.35
95
7.81
Operating margin%
15.90
13.61
14.23
14.12
11.25
8.95
9.31
11.47
8.83
7.84
21.45
8.95
11.36
64
14.90
Net margin%
11.21
12.25
14.18
12.93
14.58
16.10
16.92
16.45
18.55
18.00
24.16
16.92
15.34
63
18.41
P/E ratio (avg)x
34.98
34.01
33.15
36.93
41.48
47.80
55.59
63.46
61.94
74.24
17.83
61.94
44.64
30
14.50
EV/EBITx
14.60
13.63
13.69
12.51
11.85
11.66
12.19
12.23
13.45
15.17
18.37
12.23
12.98
41
18.38
FCF yield (avg)%
13.41
16.30
18.36
18.14
18.76
18.35
18.12
19.53
20.63
20.86
16.82
19.53
18.35
47
2.40
FCF margin%
13.27
14.72
12.43
12.48
10.93
9.27
6.86
4.86
4.09
5.48
17.70
5.48
10.10
31
1.720
FCF / Net incomex
0.778
0.802
0.860
0.910
0.966
0.888
0.925
1.006
0.859
0.845
0.591
0.888
0.874
13
28.79
ROIC%
7.38
9.81
9.90
10.22
9.81
8.59
9.57
6.87
5.48
3.60
14.67
6.87
9.08
82
19.95
Return on equity%
12.10
11.53
9.04
9.95
8.98
6.67
8.19
8.48
6.20
6.19
28.48
6.67
8.73
72
12.62
Return on assets%
10.08
10.74
8.04
6.59
8.75
11.01
8.88
11.48
12.74
10.65
23.87
11.01
10.36
61
90.40
EPSRp
48.54
46.53
50.29
51.74
51.25
50.40
49.27
47.36
42.90
42.75
99.30
(3.56%)
(1.51%)
—
14.06
EPS growth%
17.41
18.32
19.07
20.13
22.51
20.29
18.57
19.04
21.91
20.60
3.66
20.29
19.60
30
50.19
Bookvalue per shRp
83.05
94.38
102.94
102.27
104.76
110.41
129.95
125.14
149.17
146.08
65.53
6.88%
6.24%
—
27.59
FCF per shareRp
35.04
37.56
38.42
37.63
34.80
32.72
33.74
34.80
32.90
35.74
93.46
0.53%
0.64%
—
81.39
Dividend per shRp
44.90
49.53
48.69
45.49
47.67
53.04
55.77
60.08
56.68
63.91
63.05
6.04%
4.94%
—
16.90
Div yield (avg)%
3.24
4.64
5.15
7.16
5.46
2.88
2.95
5.55
6.52
7.69
8.54
5.55
5.30
30
14.91
Payout ratio%
12.17
14.06
14.10
15.35
18.18
17.17
17.10
17.46
17.38
15.37
11.46
17.17
16.24
80
1.607
Shares (diluted)B
1.340
1.360
1.178
1.143
1.147
1.014
1.043
1.003
0.919
0.804
1.561
(6.86%)
(6.56%)
70
22.79
Buyback yield%
11.18
9.32
10.82
9.83
7.92
5.04
4.25
3.72
4.17
6.07
8.70
4.25
7.00
88
0.515
D/E ratiox
1.763
1.669
1.700
1.666
1.762
1.603
1.705
1.833
1.826
1.679
0.951
1.705
1.702
24
27.95
Enterprise valueRp B
47.57
50.80
50.56
50.69
59.85
70.37
84.38
84.05
83.47
86.18
16.29
7.56%
7.15%
39
188.9
LT debtRp B
52.19
51.04
52.44
50.16
55.03
57.58
55.49
53.30
53.52
50.53
66.76
(1.69%)
(1.06%)
86
Cost of revenue
5.96%
0.98×
Operating expenses
6.78%
1.06×
Property and equipment
17.70%