51.50
RevenueRp B
62.90
66.52
67.92
70.88
74.66
76.21
80.19
82.20
87.02
89.38
57.57
3.66%
4.10%
49
26.13
Revenue growth%
18.56
21.55
24.17
24.46
21.98
23.24
22.65
21.64
20.41
18.49
24.44
21.64
21.81
40
16.53
Gross margin%
8.07
10.71
12.01
13.55
15.94
17.29
15.95
18.79
17.85
19.15
12.57
17.85
15.94
79
2.10
Operating margin%
18.92
16.35
16.50
13.75
12.36
13.60
13.04
15.04
15.53
16.11
13.57
15.04
15.28
75
8.18
Net margin%
15.12
17.67
19.15
17.13
18.39
18.49
19.67
20.55
22.23
22.96
16.30
20.55
18.82
82
11.39
P/E ratio (avg)x
12.94
12.51
13.44
15.08
16.82
18.68
18.93
21.65
22.86
26.61
17.51
21.65
17.75
13
11.65
EV/EBITx
19.62
17.40
14.85
12.79
11.10
11.97
12.29
11.11
10.15
10.88
37.14
11.11
12.13
69
5.53
FCF yield (avg)%
17.14
15.04
13.58
15.85
14.48
16.56
15.23
13.50
10.65
13.47
27.74
13.50
14.76
91
25.87
FCF margin%
23.25
20.35
19.49
18.53
18.55
18.86
16.88
17.38
18.49
15.93
4.95
17.38
18.54
70
1.445
FCF / Net incomex
0.070
0.069
0.060
0.057
0.060
0.058
0.055
0.051
0.045
0.044
0.670
0.051
0.057
10
15.42
ROIC%
26.11
27.82
30.36
33.32
30.59
29.93
32.84
34.05
34.08
36.33
26.99
34.05
31.72
92
18.99
Return on equity%
21.89
20.86
20.47
21.20
20.89
23.52
25.94
25.85
28.23
27.34
28.63
25.94
22.70
15
17.41
Return on assets%
11.84
13.44
12.54
14.32
13.37
11.82
12.97
14.83
17.13
17.50
12.28
14.83
13.40
18
3.73
EPSRp
7.34
8.48
9.84
11.08
11.37
10.53
9.98
10.09
11.63
11.40
4.13
0.05%
4.11%
—
16.77
EPS growth%
19.18
17.01
15.29
15.59
17.76
18.39
19.35
21.63
21.86
19.36
5.34
19.36
18.78
7
4.75
Bookvalue per shRp
6.33
6.98
6.95
6.72
7.40
6.77
6.12
6.90
6.97
6.36
7.69
(3.00%)
0.24%
—
4.92
FCF per shareRp
7.97
8.61
9.34
10.05
10.67
10.56
9.32
8.64
9.52
9.44
1.85
(2.41%)
2.58%
—
6.21
Dividend per shRp
9.68
9.35
10.11
11.67
13.68
14.64
13.94
15.22
14.87
14.72
1.17
1.47%
4.69%
—
22.71
Div yield (avg)%
15.87
15.50
16.63
17.00
16.94
16.54
13.66
10.85
8.58
9.86
3.17
10.85
15.69
30
14.39
Payout ratio%
25.77
26.27
27.98
29.89
27.76
24.92
26.20
24.01
25.16
23.08
29.35
24.92
25.98
60
3.632
Shares (diluted)B
3.660
3.521
3.575
3.707
3.911
3.800
3.989
4.276
4.118
4.538
3.602
3.02%
1.87%
41
4.17
Buyback yield%
6.88
8.50
10.79
12.05
9.51
7.79
7.17
7.72
10.58
9.38
29.94
7.79
8.94
86
0.469
D/E ratiox
2.415
2.731
3.129
3.552
3.420
3.663
3.998
3.770
3.662
4.294
0.214
3.770
3.607
16
71.66
Enterprise valueRp B
80.98
88.53
94.35
100.6
111.3
98.10
106.8
111.1
99.74
110.8
31.12
(0.08%)
3.83%
64
35.97
LT debtRp B
117.0
117.9
118.0
117.9
118.8
139.7
157.0
164.9
165.3
181.8
103.2
8.88%
4.53%
93
Cost of revenue
4.10%
1.00×
Operating expenses
4.70%
1.06×
Property and equipment
15.94%
Spread over hurdle
(7.30%)