24.08
RevenueRp B
23.19
24.62
25.87
27.52
29.61
30.95
32.01
32.99
35.40
37.58
25.89
4.88%
5.43%
28
16.06
Revenue growth%
21.65
22.35
22.78
21.55
19.22
21.23
19.00
18.86
18.66
16.49
17.41
18.86
20.23
54
17.35
Gross margin%
0.40
0.73
0.40
1.84
4.02
5.42
7.31
8.47
6.39
6.65
25.19
6.65
4.72
21
20.80
Operating margin%
11.17
11.82
13.44
15.83
14.28
14.32
12.75
14.60
12.27
9.34
9.14
12.75
13.10
13
16.62
Net margin%
17.50
16.31
16.47
15.26
12.90
13.99
14.64
12.71
14.74
13.02
20.86
13.99
14.69
87
35.51
P/E ratio (avg)x
47.53
44.13
42.70
40.12
44.43
43.76
49.26
45.62
52.28
57.70
34.29
49.26
45.02
44
22.35
EV/EBITx
19.68
22.19
23.81
25.33
24.74
25.44
26.75
31.00
34.19
39.37
9.814
31.00
25.38
12
14.92
FCF yield (avg)%
21.31
19.44
21.60
22.95
25.53
26.69
25.68
26.58
27.61
24.64
8.51
26.58
25.09
30
2.90
FCF margin%
13.77
15.29
14.26
15.10
16.45
13.69
13.23
13.49
10.60
11.29
5.06
13.23
13.73
38
1.433
FCF / Net incomex
0.086
0.073
0.063
0.064
0.060
0.062
0.066
0.063
0.057
0.061
1.725
0.062
0.063
33
4.50
ROIC%
10.18
10.69
10.65
10.65
10.36
12.22
10.54
12.56
10.83
8.68
24.01
10.83
10.65
78
6.37
Return on equity%
2.48
2.19
3.75
4.80
3.86
4.00
1.70
4.09
1.22
0.40
22.90
1.70
3.12
94
26.24
Return on assets%
26.72
29.20
29.25
26.47
28.17
27.49
28.99
27.76
27.50
25.94
27.15
27.50
27.63
78
0.97
EPSRp
6.98
7.27
7.28
7.64
7.79
7.48
7.54
8.04
8.74
10.07
1.01
5.26%
4.94%
—
26.83
EPS growth%
25.68
28.41
27.01
25.92
26.67
28.78
27.43
28.50
29.41
29.92
12.35
28.78
27.92
12
4.45
Bookvalue per shRp
4.59
5.06
5.41
6.23
5.87
6.24
5.77
6.04
5.78
5.69
3.21
(0.62%)
3.45%
—
3.50
FCF per shareRp
4.15
3.74
3.88
3.58
3.90
4.20
4.63
4.91
5.24
5.27
3.99
6.18%
2.25%
—
3.19
Dividend per shRp
2.93
2.92
2.97
3.04
2.65
2.53
2.53
2.60
2.73
2.35
3.27
(2.36%)
(2.37%)
—
12.67
Div yield (avg)%
18.08
16.64
15.53
14.60
16.02
14.90
15.37
16.50
15.90
14.56
13.23
15.37
15.72
67
13.69
Payout ratio%
18.90
18.29
16.39
16.40
16.87
18.21
16.62
14.56
13.63
16.54
22.06
16.54
16.58
94
6.713
Shares (diluted)B
6.343
7.186
6.748
6.440
6.627
6.506
6.759
7.345
7.795
7.472
6.590
2.43%
2.73%
48
29.71
Buyback yield%
4.79
2.16
1.66
0.40
2.84
2.28
4.82
7.63
7.34
8.13
7.88
7.34
3.81
25
0.324
D/E ratiox
1.001
0.898
0.859
0.761
0.799
0.790
0.759
0.724
0.772
0.790
0.678
0.772
0.790
82
16.93
Enterprise valueRp B
34.95
33.08
29.66
25.97
27.79
30.77
33.68
35.01
34.83
31.90
6.803
2.80%
(0.08%)
88
7.804
LT debtRp B
50.16
48.34
45.45
50.10
51.26
47.15
48.53
48.85
52.92
59.91
20.59
3.16%
2.99%
49
Cost of revenue
5.74%
1.03×
Operating expenses
4.91%
0.95×
Cash and investments
19.07%
Property and equipment
13.92%
Spread over hurdle
13.50%