4.898
RevenueRp B
19.77
21.00
22.40
23.82
24.34
25.03
25.85
27.53
28.16
29.36
5.448
3.82%
4.63%
42
15.38
Revenue growth%
3.55
4.10
1.29
2.81
4.22
1.48
2.34
1.47
3.79
2.37
15.12
2.34
2.59
72
28.08
Gross margin%
1.56
1.56
0.40
0.40
1.19
0.40
0.57
1.56
0.40
0.40
7.28
0.40
0.48
50
24.33
Operating margin%
16.16
18.16
20.05
20.89
21.03
20.68
23.48
24.79
27.50
30.49
23.80
24.79
20.96
32
25.69
Net margin%
19.43
21.70
19.08
19.80
19.90
19.12
17.93
19.87
20.74
20.86
27.13
19.87
19.83
23
12.20
P/E ratio (avg)x
25.94
26.60
28.73
32.14
32.59
33.43
31.72
34.34
38.19
36.18
24.37
34.34
32.36
57
12.63
EV/EBITx
35.62
39.83
37.02
35.87
35.52
35.27
37.93
38.41
36.90
39.04
20.39
37.93
36.96
38
22.97
FCF yield (avg)%
16.42
17.92
19.01
19.59
18.24
18.82
21.60
23.30
25.78
23.23
22.60
23.23
19.30
11
19.36
FCF margin%
26.52
24.46
22.69
20.78
21.85
21.97
22.79
21.83
24.27
25.18
10.34
22.79
22.74
26
0.563
FCF / Net incomex
1.348
1.284
1.437
1.339
1.386
1.311
1.434
1.334
1.479
1.353
1.163
1.353
1.351
6
27.08
ROIC%
9.43
10.89
12.54
13.27
13.46
10.99
13.17
12.82
14.88
16.38
3.79
13.17
13.00
87
3.65
Return on equity%
20.96
18.02
19.06
16.89
17.67
17.00
18.80
17.98
20.31
18.96
5.94
18.80
18.41
73
29.61
Return on assets%
30.04
32.06
31.80
28.85
27.69
28.19
27.01
29.85
32.16
29.56
18.56
29.56
29.70
12
15.99
EPSRp
6.83
7.58
7.58
8.20
8.30
7.90
8.83
9.80
9.58
9.46
17.59
2.65%
4.38%
—
7.47
EPS growth%
19.04
17.42
17.88
17.30
15.16
17.48
15.12
13.31
15.07
17.10
26.84
15.12
17.20
73
16.63
Bookvalue per shRp
17.28
16.69
17.94
16.46
17.25
15.03
13.17
12.86
12.51
12.34
17.48
(6.49%)
(3.82%)
—
15.36
FCF per shareRp
11.35
10.19
10.19
9.05
8.59
7.98
6.85
6.64
6.00
5.13
9.16
(9.79%)
(9.17%)
—
16.16
Dividend per shRp
9.11
9.70
9.57
9.99
10.51
12.17
14.15
13.80
14.50
16.74
19.13
9.75%
6.85%
—
16.56
Div yield (avg)%
12.42
11.84
13.36
13.96
15.77
13.85
13.55
13.55
11.82
11.70
10.00
13.55
13.45
55
7.18
Payout ratio%
4.05
5.25
6.77
6.65
6.72
4.47
3.26
2.98
5.83
6.48
14.36
4.47
5.54
11
0.927
Shares (diluted)B
1.030
0.995
0.940
0.916
0.940
0.882
0.890
0.803
0.719
0.785
0.929
(3.54%)
(2.63%)
22
24.84
Buyback yield%
0.40
3.25
1.46
0.40
0.40
1.33
2.94
5.52
3.92
4.81
5.34
3.92
2.20
71
0.489
D/E ratiox
0.113
0.113
0.116
0.128
0.122
0.126
0.116
0.126
0.121
0.124
1.532
0.124
0.121
12
9.110
Enterprise valueRp B
22.13
20.68
21.98
21.66
20.86
22.52
20.97
19.69
19.97
22.47
27.73
1.50%
0.44%
25
16.87
LT debtRp B
16.52
19.26
22.24
26.18
26.84
28.23
29.86
30.83
31.63
38.19
26.39
7.31%
9.60%
59
Cost of revenue
4.54%
0.99×
Operating expenses
4.97%
1.03×
Property and equipment
18.97%
Spread over hurdle
(5.32%)