2.776
RevenueRp B
12.34
12.66
13.26
13.40
13.81
14.02
14.32
14.74
14.86
2.903
2.978
2.08%
2.41%
87
27.82
Revenue growth%
26.68
25.28
22.28
21.20
19.33
19.50
16.90
16.40
16.44
15.00
19.12
16.90
20.35
70
16.69
Gross margin%
0.40
0.40
0.40
1.61
0.40
2.26
2.48
0.40
0.40
18.92
20.12
0.40
0.40
76
25.58
Operating margin%
26.21
28.91
29.28
31.75
30.13
32.73
35.35
33.28
36.18
29.68
25.32
33.28
30.94
85
9.66
Net margin%
15.56
12.99
10.82
12.37
10.19
11.73
9.62
10.59
10.58
22.30
11.96
10.58
11.28
55
35.53
P/E ratio (avg)x
27.47
25.08
24.01
24.89
23.83
22.15
22.57
20.51
18.49
34.16
23.43
22.15
23.92
75
18.02
EV/EBITx
15.55
16.17
17.50
18.79
18.10
16.92
17.88
17.61
15.85
35.48
13.11
17.61
17.21
61
2.46
FCF yield (avg)%
17.75
15.88
18.81
17.80
17.47
19.24
16.42
17.66
14.94
28.46
25.55
17.47
17.70
28
23.21
FCF margin%
11.75
14.68
13.00
13.43
10.59
10.99
8.79
10.94
11.54
10.41
10.25
10.94
11.26
95
0.328
FCF / Net incomex
1.714
1.709
1.734
1.777
1.733
1.669
1.639
1.770
2.057
0.797
0.870
1.733
1.733
9
13.94
ROIC%
29.44
29.36
28.67
30.16
28.97
29.11
31.19
33.65
31.69
12.30
16.55
31.19
29.40
86
9.14
Return on equity%
0.40
1.15
0.40
1.51
0.40
0.40
0.40
0.40
0.40
3.71
18.75
0.40
0.40
12
9.41
Return on assets%
28.57
25.60
23.49
25.08
22.12
21.72
19.48
21.58
18.76
27.52
3.73
21.58
22.80
30
1.99
EPSRp
5.90
6.57
7.23
7.23
7.97
9.66
10.58
12.11
14.71
2.08
2.23
15.25%
10.49%
—
16.66
EPS growth%
3.56
5.82
6.75
4.62
6.01
4.52
7.27
7.04
6.33
17.40
14.45
6.33
5.92
86
5.54
Bookvalue per shRp
6.77
7.41
7.36
7.77
8.69
9.50
8.97
10.46
10.33
1.26
3.03
5.88%
3.86%
—
4.55
FCF per shareRp
9.45
8.96
8.36
7.87
8.23
9.07
10.04
10.20
10.47
6.26
1.74
5.86%
2.90%
—
4.67
Dividend per shRp
2.57
2.91
3.11
2.94
3.13
2.99
3.20
3.27
3.40
4.14
6.58
2.90%
3.02%
—
13.66
Div yield (avg)%
24.26
23.49
22.08
21.92
21.56
21.01
18.29
19.56
22.53
27.99
16.18
21.01
22.00
43
5.92
Payout ratio%
14.80
17.15
18.57
15.67
14.69
11.79
12.02
10.27
10.10
6.35
12.29
11.79
14.74
27
1.095
Shares (diluted)B
1.493
1.404
1.556
1.533
1.498
1.719
1.628
1.602
1.613
1.093
1.112
1.02%
1.91%
80
27.67
Buyback yield%
28.28
27.82
29.80
29.55
32.17
33.07
33.75
34.35
34.15
2.06
21.29
33.75
30.98
70
1.489
D/E ratiox
0.517
0.590
0.647
0.672
0.755
0.752
0.789
0.801
0.952
1.046
1.649
0.789
0.712
71
1.959
Enterprise valueRp B
15.32
14.83
16.00
15.31
15.49
14.89
13.91
15.60
17.80
9.543
4.827
3.06%
1.99%
86
0.949
LT debtRp B
8.935
8.313
7.962
6.922
6.135
5.464
5.787
5.922
5.781
11.34
10.43
(3.54%)
(3.47%)
34
Cost of revenue
2.35%
0.99×
Operating expenses
2.76%
1.03×
Property and equipment
18.90%
Spread over hurdle
26.94%