21.38
RevenueRp B
96.17
95.95
99.55
100.1
99.76
102.6
103.9
104.7
109.1
113.0
23.11
2.53%
1.77%
77
21.92
Revenue growth%
7.36
7.91
6.22
8.57
9.15
8.40
7.09
9.50
8.64
7.75
3.05
8.40
8.15
29
3.69
Gross margin%
28.33
26.85
25.59
24.24
21.98
20.06
21.61
19.24
18.47
17.94
16.96
19.24
21.79
90
15.06
Operating margin%
12.70
15.58
12.90
11.47
11.35
8.64
6.32
7.29
6.41
7.81
2.65
7.29
9.99
29
11.81
Net margin%
21.45
19.28
20.91
19.80
17.41
17.55
16.28
17.63
14.81
13.66
28.93
16.28
17.59
45
21.87
P/E ratio (avg)x
17.54
16.64
17.49
17.81
16.88
16.89
16.88
17.56
17.88
16.57
15.73
16.89
17.19
20
13.77
EV/EBITx
18.04
19.09
18.67
19.25
21.87
23.91
25.89
29.64
31.42
30.78
9.917
29.64
22.89
84
20.64
FCF yield (avg)%
11.32
13.99
11.45
9.10
8.87
6.24
6.57
7.85
9.20
8.17
14.70
7.85
8.99
37
26.32
FCF margin%
30.95
33.33
33.20
34.75
35.24
35.50
36.41
35.39
35.90
35.79
10.08
35.79
35.31
80
0.819
FCF / Net incomex
0.630
0.653
0.681
0.741
0.743
0.810
0.823
0.881
0.875
1.036
1.087
0.875
0.776
8
13.96
ROIC%
7.03
5.05
3.04
2.72
1.83
0.47
0.40
0.40
0.40
2.36
11.61
0.40
2.10
42
23.92
Return on equity%
0.40
2.39
2.92
0.88
0.40
1.07
1.97
2.87
5.70
2.75
12.50
2.75
2.18
69
23.04
Return on assets%
10.03
9.52
11.15
8.93
9.53
11.75
13.98
14.47
12.18
10.56
26.29
12.18
10.86
57
13.67
EPSRp
12.28
11.34
11.66
11.37
11.15
11.04
11.95
11.78
10.82
9.97
14.83
(2.21%)
(1.69%)
—
16.42
EPS growth%
32.15
30.29
30.92
33.79
31.01
33.35
30.93
30.00
32.44
32.60
8.61
32.44
31.58
47
4.79
Bookvalue per shRp
9.81
10.64
10.15
9.17
9.30
10.26
9.12
8.33
8.34
8.36
5.69
(2.10%)
(1.51%)
—
4.95
FCF per shareRp
6.66
6.68
7.17
6.25
5.66
5.50
5.69
6.01
5.65
6.06
6.97
1.37%
(2.14%)
—
11.88
Dividend per shRp
7.34
7.93
7.33
7.45
7.39
7.91
7.79
8.31
8.71
9.35
5.41
4.80%
2.35%
—
8.09
Div yield (avg)%
19.53
17.58
17.12
18.69
17.27
17.82
19.79
20.00
22.65
24.23
19.72
20.00
19.11
41
23.84
Payout ratio%
30.76
32.30
29.98
30.87
28.76
26.84
29.66
30.32
31.95
31.73
16.08
30.32
30.54
45
5.332
Shares (diluted)B
4.489
4.759
4.868
4.662
5.071
4.551
5.136
5.552
5.923
6.603
5.483
5.42%
4.12%
17
29.04
Buyback yield%
21.18
21.05
18.24
17.07
16.66
18.08
20.77
19.68
22.26
21.55
25.15
20.77
20.23
9
0.975
D/E ratiox
1.700
1.788
1.930
1.849
2.117
2.187
2.444
2.442
2.511
2.460
0.716
2.444
2.152
87
84.90
Enterprise valueRp B
23.42
26.17
25.86
30.05
34.27
35.97
36.74
40.72
39.10
42.79
72.22
4.54%
7.59%
46
109.3
LT debtRp B
152.7
178.1
193.8
206.3
201.2
230.5
225.2
252.7
253.9
259.3
9.469
5.21%
7.18%
79
Cost of revenue
1.43%
0.97×
Operating expenses
2.16%
1.04×
Property and equipment
15.21%