8.167
RevenueRp B
8.258
8.928
9.410
9.871
10.35
11.18
11.99
12.79
13.80
8.589
8.524
6.93%
6.86%
67
24.93
Revenue growth%
4.29
4.03
4.78
7.14
4.41
4.73
3.13
3.34
3.41
2.50
8.88
3.41
4.35
34
25.61
Gross margin%
18.42
17.65
16.62
17.97
18.81
21.42
23.29
20.95
21.74
8.57
15.42
21.42
18.62
89
16.92
Operating margin%
21.11
18.21
15.96
16.87
16.84
19.40
19.96
18.01
20.45
13.94
16.22
19.40
18.80
25
19.31
Net margin%
22.87
25.20
23.18
23.66
25.46
23.25
25.01
23.01
24.13
28.14
13.18
24.13
23.85
37
25.63
P/E ratio (avg)x
11.39
11.36
12.47
13.57
14.54
15.54
14.37
14.42
14.10
6.998
33.11
14.42
13.83
54
10.10
EV/EBITx
19.27
21.41
22.07
25.50
27.41
28.74
30.38
32.70
36.09
33.48
8.281
30.38
26.46
27
22.41
FCF yield (avg)%
17.93
19.74
20.80
18.24
20.17
18.10
19.89
20.78
18.51
26.68
6.12
19.89
19.13
34
6.81
FCF margin%
9.05
10.53
10.15
9.25
9.79
11.76
13.74
13.86
15.69
17.89
11.77
13.74
10.34
73
0.333
FCF / Net incomex
1.038
0.994
0.943
0.995
0.964
0.879
0.875
0.955
1.035
1.464
0.511
0.955
0.979
67
8.50
ROIC%
0.40
2.56
3.69
2.38
3.01
4.90
6.39
9.17
10.36
18.68
19.79
6.39
3.35
49
27.72
Return on equity%
21.10
24.03
23.12
23.59
24.98
25.31
26.21
27.72
29.57
27.42
21.82
26.21
24.51
38
9.88
Return on assets%
13.75
16.17
16.23
17.02
15.29
17.29
17.53
16.64
14.08
25.82
17.93
16.64
16.20
54
0.62
EPSRp
1.22
1.41
1.45
1.59
1.57
1.63
1.70
1.91
1.92
0.64
0.71
3.92%
5.87%
—
18.64
EPS growth%
12.39
14.09
12.12
13.47
12.81
13.04
12.28
15.15
17.76
13.92
18.02
13.04
12.92
13
0.70
Bookvalue per shRp
0.75
0.79
0.75
0.74
0.84
0.97
0.95
0.90
0.87
0.70
0.76
3.45%
1.90%
—
1.08
FCF per shareRp
1.43
1.52
1.55
1.52
1.81
2.07
2.19
2.49
2.59
0.19
1.05
11.33%
6.75%
—
0.98
Dividend per shRp
1.41
1.40
1.52
1.50
1.65
1.68
1.81
2.02
2.08
0.27
0.93
6.72%
4.73%
—
13.48
Div yield (avg)%
33.20
33.57
31.92
33.36
31.26
29.34
32.04
32.56
29.68
11.08
12.53
31.26
32.30
78
3.96
Payout ratio%
24.27
27.26
29.81
29.34
32.18
31.38
30.81
28.25
25.44
23.01
19.77
30.81
28.79
44
7.288
Shares (diluted)B
9.395
10.10
9.388
8.571
9.841
9.904
10.48
10.65
9.956
7.491
7.152
3.04%
2.52%
82
22.22
Buyback yield%
10.01
8.54
11.53
13.77
14.79
15.82
16.58
17.82
15.74
25.34
26.17
15.82
14.28
87
0.644
D/E ratiox
2.358
2.324
2.238
2.315
2.333
2.517
2.661
2.932
2.862
1.642
0.960
2.661
2.399
42
8.082
Enterprise valueRp B
7.923
8.413
9.026
8.963
8.284
8.483
9.252
9.644
8.798
4.967
16.73
(0.37%)
0.75%
11
14.89
LT debtRp B
12.67
12.85
13.74
14.87
15.24
14.23
15.40
15.50
16.74
8.623
1.893
2.40%
1.93%
6
Cost of revenue
6.70%
0.98×
Operating expenses
7.20%
1.03×
Property and equipment
17.72%
Spread over hurdle
(0.94%)