37.42
RevenueRp B
159.2
161.5
166.9
168.0
173.4
180.4
184.5
183.5
190.6
197.9
40.75
2.68%
2.49%
45
2.03
Revenue growth%
18.07
17.61
20.49
18.90
20.83
21.94
24.43
26.42
27.21
24.76
23.07
24.76
21.38
39
12.44
Gross margin%
26.88
29.61
29.90
31.93
34.43
34.32
33.70
32.97
34.66
35.73
8.74
34.32
33.33
51
25.01
Operating margin%
18.52
20.94
19.63
17.20
16.78
15.78
14.91
16.70
19.36
20.79
8.72
16.70
17.86
10
18.44
Net margin%
22.86
25.23
24.69
24.57
21.77
21.85
20.75
21.38
18.68
16.38
14.76
20.75
21.81
40
23.44
P/E ratio (avg)x
30.68
31.19
27.64
27.27
23.81
23.88
21.18
19.33
17.51
17.14
20.20
19.33
23.85
59
14.42
EV/EBITx
17.98
19.57
21.74
21.99
23.43
24.30
26.42
30.78
31.56
36.13
18.48
30.78
23.87
26
19.70
FCF yield (avg)%
11.82
12.40
12.10
13.22
14.00
15.85
16.41
14.60
12.85
14.89
4.71
14.89
13.61
90
5.19
FCF margin%
6.07
5.35
3.73
1.95
2.64
2.57
1.69
0.40
0.40
0.51
27.25
0.51
2.26
38
0.576
FCF / Net incomex
0.322
0.342
0.304
0.317
0.303
0.287
0.255
0.266
0.270
0.239
0.179
0.266
0.295
88
19.21
ROIC%
15.31
15.71
15.97
14.18
17.05
16.75
15.30
16.58
16.86
14.39
9.78
16.58
15.84
7
8.18
Return on equity%
16.17
18.70
21.24
18.67
17.21
16.97
14.07
14.03
14.25
12.21
21.45
14.07
16.57
77
9.20
Return on assets%
14.53
16.81
18.38
17.41
19.99
18.58
21.17
22.04
24.40
24.20
13.81
22.04
19.28
17
8.47
EPSRp
19.11
20.11
18.52
19.41
17.88
20.38
20.74
23.33
22.44
23.57
9.32
5.68%
3.06%
—
9.74
EPS growth%
25.59
23.86
26.41
23.96
23.39
20.81
20.41
20.46
20.90
19.60
5.84
20.46
22.15
21
31.90
Bookvalue per shRp
15.32
15.86
14.25
14.00
13.22
11.80
11.33
10.76
10.60
9.70
34.22
(5.99%)
(4.19%)
—
17.05
FCF per shareRp
10.24
9.57
9.91
8.90
9.17
8.22
8.38
8.15
7.52
8.28
10.47
(2.04%)
(3.26%)
—
31.59
Dividend per shRp
17.20
16.08
16.26
16.02
16.55
15.30
14.52
15.43
17.31
18.89
26.44
2.68%
2.06%
—
5.96
Div yield (avg)%
17.13
15.05
15.31
15.23
14.97
14.18
12.15
9.38
7.54
6.70
29.18
9.38
14.58
6
27.22
Payout ratio%
25.28
24.72
25.13
25.07
23.03
20.64
18.37
15.43
13.17
13.01
26.66
15.43
21.83
73
4.845
Shares (diluted)B
7.950
8.231
9.464
9.408
9.839
10.66
10.91
11.20
10.77
9.872
4.713
0.07%
2.70%
91
7.79
Buyback yield%
11.09
13.91
13.87
13.47
15.51
14.31
12.16
10.25
10.47
8.71
13.04
10.47
12.82
43
0.378
D/E ratiox
1.826
2.031
2.353
2.376
2.438
2.702
2.705
2.641
2.729
2.884
0.342
2.705
2.539
42
105.9
Enterprise valueRp B
238.3
265.4
307.9
325.9
367.8
363.7
391.3
384.0
416.0
459.4
212.9
4.55%
7.39%
63
10.87
LT debtRp B
106.7
117.7
105.2
97.75
91.98
89.80
94.69
93.46
101.6
90.96
67.45
(0.22%)
(1.91%)
68
Cost of revenue
2.37%
0.99×
Operating expenses
3.21%
1.07×
Property and equipment
15.64%