67.34
RevenueRp B
88.93
95.62
101.7
109.2
119.1
127.5
135.0
141.6
152.3
166.0
74.64
6.86%
7.11%
82
22.55
Revenue growth%
31.44
28.92
28.28
26.81
27.16
28.76
27.74
27.02
25.70
23.90
13.45
27.02
27.45
77
5.27
Gross margin%
15.83
16.48
13.81
11.88
11.78
9.81
10.64
11.03
9.50
11.57
14.50
10.64
11.67
22
3.56
Operating margin%
15.30
15.55
15.32
15.57
18.55
16.01
18.14
20.74
19.76
17.73
18.01
18.14
16.87
52
4.19
Net margin%
29.45
28.79
27.75
30.22
29.16
28.08
29.66
29.28
26.54
25.81
22.25
28.08
28.98
67
18.02
P/E ratio (avg)x
7.858
8.600
9.150
9.584
10.54
9.793
9.807
10.29
10.80
11.87
19.07
10.29
9.800
40
21.95
EV/EBITx
8.933
10.30
10.68
11.15
11.16
11.45
11.29
12.83
13.70
15.88
37.12
12.83
11.23
59
28.18
FCF yield (avg)%
24.79
26.56
25.10
25.91
27.47
27.62
29.05
29.65
31.52
33.20
23.21
29.65
27.55
83
23.37
FCF margin%
15.95
13.37
16.04
14.56
12.97
14.12
14.03
13.16
10.21
7.41
7.76
13.16
13.70
29
0.932
FCF / Net incomex
2.492
2.917
3.351
3.467
3.612
4.166
4.942
5.333
5.206
6.090
1.517
5.206
3.889
28
12.83
ROIC%
4.80
2.17
4.53
4.35
7.11
7.84
6.85
7.00
5.06
2.92
16.67
6.85
4.93
14
4.33
Return on equity%
0.40
0.40
0.62
0.40
0.40
0.40
0.40
0.40
2.33
2.05
5.69
0.40
0.40
43
26.69
Return on assets%
26.09
26.63
24.80
26.06
23.48
25.44
24.14
24.78
24.45
25.30
11.39
24.78
25.05
56
24.71
EPSRp
19.22
18.90
22.43
25.16
28.13
31.53
36.11
42.66
45.45
51.06
25.82
12.66%
10.78%
—
15.37
EPS growth%
21.69
20.61
18.95
21.10
20.82
20.56
21.14
20.36
19.31
17.59
12.53
20.36
20.58
81
12.93
Bookvalue per shRp
37.74
38.60
43.48
47.58
48.58
56.28
63.61
68.72
66.39
76.77
42.61
9.59%
9.00%
—
44.98
FCF per shareRp
48.49
54.09
49.88
56.83
54.91
52.75
51.82
47.16
49.89
52.96
45.77
(0.72%)
(0.01%)
—
52.92
Dividend per shRp
24.38
23.44
25.18
27.16
26.05
30.12
34.09
35.08
39.63
38.80
12.86
8.29%
6.06%
—
29.37
Div yield (avg)%
25.57
28.38
25.79
27.14
26.86
27.09
26.73
28.14
25.26
27.20
29.19
27.09
26.98
16
7.50
Payout ratio%
13.18
10.80
11.11
11.14
11.56
9.75
7.63
4.85
2.52
0.40
14.65
4.85
10.27
72
1.013
Shares (diluted)B
1.389
1.553
1.738
1.960
2.070
2.066
2.007
2.052
2.005
2.061
0.989
(0.10%)
4.16%
62
3.49
Buyback yield%
29.88
32.73
33.13
35.72
33.46
34.76
36.99
37.97
37.16
38.09
24.53
37.16
35.24
89
0.904
D/E ratiox
1.381
1.419
1.472
1.345
1.235
1.126
1.254
1.336
1.367
1.434
1.770
1.336
1.356
7
81.60
Enterprise valueRp B
146.0
156.2
163.5
178.7
188.0
171.7
186.3
182.4
172.9
172.0
99.88
(1.75%)
2.38%
19
139.8
LT debtRp B
232.5
260.7
285.1
298.7
349.4
362.5
402.7
444.0
512.8
495.5
166.6
7.23%
9.23%
68
Cost of revenue
7.03%
0.99×
Operating expenses
8.04%
1.09×
Property and equipment
17.02%
Spread over hurdle
15.84%