635.0
RevenueRp B
1,024
1,080
1,125
1,160
1,235
1,269
1,303
1,377
1,438
1,514
649.0
4.16%
4.61%
66
20.06
Revenue growth%
37.68
36.05
33.14
33.78
35.04
33.74
34.74
36.88
37.37
39.88
20.14
36.88
35.55
58
26.87
Gross margin%
19.12
17.81
19.64
22.12
22.25
20.66
23.06
21.50
24.39
23.62
22.30
23.06
21.81
31
8.08
Operating margin%
14.77
17.18
16.77
15.38
12.88
12.81
12.68
9.99
12.79
14.61
9.87
12.79
13.74
43
21.65
Net margin%
2.91
2.73
5.15
6.33
4.91
4.73
6.74
7.57
6.29
9.06
2.71
6.74
5.72
93
24.90
P/E ratio (avg)x
16.80
19.23
19.49
17.90
18.07
20.55
19.12
17.63
16.83
16.62
15.00
17.63
17.99
11
30.18
EV/EBITx
48.35
49.16
50.24
58.41
69.16
80.40
89.79
98.56
108.2
128.5
8.690
98.56
74.78
18
27.02
FCF yield (avg)%
11.65
10.16
8.46
10.50
10.45
8.21
10.49
12.53
10.21
7.46
18.42
10.21
10.33
10
13.05
FCF margin%
7.69
8.76
6.19
7.39
7.19
4.54
6.30
7.67
6.16
3.92
2.92
6.16
6.75
73
1.518
FCF / Net incomex
1.329
1.350
1.242
1.298
1.386
1.360
1.199
1.219
1.081
1.196
1.685
1.199
1.270
93
29.33
ROIC%
20.89
23.48
24.36
23.04
25.75
28.63
30.00
28.58
26.40
29.24
8.96
28.63
26.08
29
24.97
Return on equity%
7.57
9.02
8.94
8.26
9.08
7.40
5.53
8.48
11.19
13.70
20.90
8.48
8.71
7
6.68
Return on assets%
22.88
23.66
23.30
22.73
21.65
23.28
22.12
24.54
25.64
26.28
21.74
24.54
23.29
93
25.94
EPSRp
17.53
20.36
22.07
23.75
23.66
24.08
24.38
25.85
24.49
23.81
27.76
0.12%
3.92%
—
26.83
EPS growth%
8.93
6.45
9.26
6.33
7.19
9.88
9.35
6.53
6.67
5.70
2.40
6.67
6.93
53
35.94
Bookvalue per shRp
27.20
25.46
25.60
24.04
21.28
18.41
18.97
18.28
17.73
17.86
19.40
(3.44%)
(4.69%)
—
6.87
FCF per shareRp
8.63
8.84
8.47
9.56
11.06
11.43
11.50
11.02
11.15
11.36
24.75
0.53%
3.13%
—
34.61
Dividend per shRp
12.10
13.65
13.82
15.97
18.28
21.95
26.08
28.59
30.70
32.15
7.80
11.96%
10.58%
—
26.85
Div yield (avg)%
25.14
26.19
24.27
21.80
19.42
16.81
19.26
18.15
19.50
22.03
8.53
19.26
20.65
44
23.20
Payout ratio%
10.20
12.80
15.31
14.93
16.81
17.98
20.19
19.77
22.08
21.50
12.59
20.19
17.39
63
29.15
Shares (diluted)B
32.71
36.90
37.23
33.91
32.82
34.18
38.64
41.28
42.90
43.33
29.05
5.72%
2.70%
19
7.96
Buyback yield%
2.34
0.62
3.37
4.25
3.88
5.12
7.04
7.16
4.81
3.69
22.19
5.12
4.06
26
0.865
D/E ratiox
0.771
0.855
0.887
0.886
0.833
0.842
0.776
0.850
0.805
0.861
0.499
0.842
0.846
79
130.8
Enterprise valueRp B
448.5
413.0
401.3
389.9
404.1
384.3
394.0
334.1
344.5
346.8
1,160
(3.01%)
(1.99%)
56
130.8
LT debtRp B
694.0
754.7
820.3
793.0
763.2
744.3
798.1
805.6
833.8
880.7
478.3
2.91%
1.10%
41
Cost of revenue
4.97%
1.03×
Operating expenses
3.65%
0.91×
Property and equipment
18.27%
Spread over hurdle
42.01%