6.808
RevenueRp B
12.67
13.01
13.77
14.33
14.69
15.48
16.18
17.05
18.00
18.89
7.566
5.15%
4.66%
19
25.70
Revenue growth%
26.97
25.27
26.31
23.93
23.43
25.63
25.14
25.83
23.50
24.99
13.73
25.14
25.21
28
26.03
Gross margin%
31.76
29.71
29.05
31.46
31.28
31.43
33.02
32.10
30.01
32.42
10.98
32.10
31.44
12
25.93
Operating margin%
1.39
2.99
4.15
2.93
3.76
6.60
9.38
9.52
11.44
10.05
6.72
9.52
5.37
8
15.12
Net margin%
33.49
30.55
29.66
30.87
33.73
36.44
38.14
38.92
40.68
41.37
5.78
38.92
35.09
93
11.07
P/E ratio (avg)x
30.92
32.09
28.61
27.26
27.08
29.24
26.09
28.38
29.52
28.60
32.62
28.60
28.61
69
21.81
EV/EBITx
19.61
20.77
20.03
21.82
22.85
24.53
24.31
23.06
24.44
23.88
30.12
24.31
22.95
65
17.07
FCF yield (avg)%
22.23
21.70
24.37
27.17
24.81
27.46
30.24
30.01
27.36
26.90
18.95
27.46
27.03
11
8.76
FCF margin%
23.33
23.15
23.92
21.21
23.81
22.82
23.49
24.00
22.25
21.05
18.10
22.82
23.24
48
0.862
FCF / Net incomex
0.808
0.920
0.870
0.939
1.012
1.041
1.053
1.012
1.045
0.990
0.847
1.041
1.001
40
22.28
ROIC%
17.98
19.77
20.73
21.17
19.52
20.85
18.11
18.32
16.77
15.32
12.25
18.11
18.92
6
2.99
Return on equity%
2.88
0.40
1.95
3.88
5.22
2.24
0.40
0.40
0.40
0.40
4.98
0.40
1.18
22
24.80
Return on assets%
25.04
23.45
25.78
27.42
29.69
30.56
31.88
32.21
30.96
33.28
12.45
31.88
30.13
94
1.29
EPSRp
0.74
0.79
0.70
0.76
0.82
0.73
0.76
0.75
0.81
0.84
1.44
0.58%
0.49%
—
28.48
EPS growth%
25.08
23.74
25.40
24.12
25.15
24.09
24.59
27.53
28.74
27.56
10.13
27.53
25.12
27
1.68
Bookvalue per shRp
1.24
1.30
1.26
1.34
1.45
1.47
1.68
1.87
1.79
1.83
4.59
4.85%
5.52%
—
0.95
FCF per shareRp
3.35
3.57
3.14
3.04
2.77
2.75
2.67
2.48
2.60
2.46
4.68
(2.30%)
(2.04%)
—
0.87
Dividend per shRp
4.34
4.84
4.96
5.53
5.31
5.43
6.23
7.31
7.05
7.96
4.30
8.45%
7.04%
—
20.87
Div yield (avg)%
16.19
19.17
20.83
21.11
22.62
22.70
20.79
19.68
19.30
17.69
25.87
19.68
20.23
8
17.54
Payout ratio%
4.31
1.45
1.71
0.44
0.40
0.51
1.30
2.61
1.37
4.07
9.25
1.37
1.41
83
2.033
Shares (diluted)B
1.920
2.057
2.208
2.350
2.483
2.478
2.460
2.604
2.732
2.767
2.103
2.19%
3.72%
17
8.46
Buyback yield%
9.39
11.34
9.55
10.70
8.67
9.71
8.66
8.17
10.60
11.68
26.97
9.71
9.63
40
0.140
D/E ratiox
0.661
0.649
0.712
0.687
0.666
0.723
0.630
0.544
0.554
0.595
1.587
0.595
0.655
95
12.00
Enterprise valueRp B
6.817
6.254
6.886
7.370
7.841
8.348
8.520
7.927
8.434
9.058
9.642
2.93%
3.31%
22
7.209
LT debtRp B
4.309
4.770
5.636
6.358
6.452
6.841
7.218
8.420
9.422
10.64
10.11
10.53%
11.37%
64
Cost of revenue
4.71%
1.00×
Operating expenses
4.76%
1.01×
Property and equipment
21.07%
Cash and investments
16.46%
Spread over hurdle
10.63%