5.926
RevenueRp B
97.15
99.22
98.29
98.63
100.9
103.5
104.0
105.5
106.0
105.3
6.559
0.84%
0.73%
82
16.52
Revenue growth%
26.18
28.04
28.00
26.53
24.16
24.81
21.82
24.07
26.99
27.36
20.68
24.81
26.36
58
9.19
Gross margin%
24.03
26.58
27.44
29.81
29.32
28.30
28.89
28.31
28.83
27.03
15.36
28.31
28.30
26
25.22
Operating margin%
20.80
19.71
19.05
16.41
16.56
18.75
20.37
17.82
20.19
19.56
23.27
19.56
19.30
17
22.80
Net margin%
13.57
15.89
15.32
13.07
11.45
12.97
12.14
9.57
11.52
13.45
8.34
12.14
13.02
43
7.915
P/E ratio (avg)x
24.26
27.28
28.25
28.58
32.07
33.80
37.04
38.98
38.98
39.89
16.41
38.98
32.94
7
35.15
EV/EBITx
5.824
5.708
5.672
5.924
6.324
6.598
6.026
6.079
6.496
7.121
11.96
6.496
6.053
81
18.52
FCF yield (avg)%
18.22
19.77
22.21
22.95
20.20
18.99
16.58
14.61
13.14
10.32
14.23
14.61
18.61
24
23.82
FCF margin%
13.81
14.99
16.13
15.35
17.88
20.42
22.89
22.75
24.09
23.25
22.83
22.89
19.15
27
0.765
FCF / Net incomex
1.236
1.214
1.252
1.113
1.183
1.228
1.155
1.292
1.360
1.453
1.470
1.292
1.232
66
11.16
ROIC%
5.03
4.79
7.50
7.26
8.30
10.34
9.35
9.35
8.83
9.05
21.02
9.35
8.57
53
24.66
Return on equity%
18.47
15.58
12.89
9.96
10.17
10.01
7.78
9.19
6.88
8.87
28.33
8.87
9.99
10
25.76
Return on assets%
39.75
39.94
42.25
41.89
43.06
45.89
46.51
44.83
42.17
39.40
29.27
44.83
42.21
67
23.40
EPSRp
19.28
20.26
19.64
18.95
17.65
15.83
14.72
15.66
14.97
13.34
24.44
(5.44%)
(3.00%)
—
18.38
EPS growth%
6.95
8.33
11.24
12.52
13.57
12.28
9.93
12.46
11.09
9.68
3.71
11.09
11.17
11
22.59
Bookvalue per shRp
20.72
21.90
20.82
22.50
22.92
25.06
25.05
26.49
24.70
21.99
20.56
(0.82%)
0.68%
—
8.23
FCF per shareRp
12.23
13.19
11.66
12.28
10.59
11.31
11.39
12.37
11.21
11.42
28.01
1.52%
(0.72%)
—
12.26
Dividend per shRp
25.23
25.66
24.09
22.59
19.58
17.84
17.79
19.44
20.64
22.39
21.25
2.72%
(0.32%)
—
9.75
Div yield (avg)%
11.12
13.30
13.30
14.42
12.63
12.67
13.06
14.16
15.73
13.98
20.55
13.98
13.30
63
8.37
Payout ratio%
15.18
17.23
18.18
20.92
23.40
20.90
20.81
19.89
20.64
17.96
5.86
20.64
20.26
34
1.237
Shares (diluted)B
1.439
1.403
1.278
1.341
1.333
1.229
1.199
1.182
1.158
1.076
1.252
(4.20%)
(3.01%)
46
14.69
Buyback yield%
18.94
17.77
16.56
15.86
17.00
15.16
12.31
10.29
12.50
15.29
23.25
12.50
15.58
16
0.206
D/E ratiox
0.881
0.935
1.042
1.091
1.185
1.252
1.353
1.437
1.464
1.429
1.495
1.429
1.219
69
90.38
Enterprise valueRp B
134.4
149.4
152.2
163.7
182.6
187.3
222.8
245.8
275.1
296.9
34.81
10.21%
9.14%
36
40.64
LT debtRp B
57.08
58.52
60.06
57.95
61.72
57.64
58.16
56.92
53.11
49.44
61.94
(4.34%)
(1.06%)
63
Cost of revenue
0.90%
1.02×
Operating expenses
0.88%
1.02×
Cash and investments
16.43%
Property and equipment
13.84%
Spread over hurdle
27.97%