107.1
RevenueRp B
122.1
127.1
128.8
128.8
128.8
132.1
135.4
134.8
134.1
133.4
119.0
0.71%
1.24%
88
27.33
Revenue growth%
8.53
8.77
9.63
12.22
12.21
10.43
9.80
8.11
6.87
5.88
13.51
8.11
9.20
10
11.60
Gross margin%
11.16
12.03
11.82
14.58
15.28
15.43
15.34
15.39
17.04
16.14
21.72
15.43
15.31
62
24.26
Operating margin%
27.29
29.23
26.64
24.39
23.28
22.88
25.15
24.16
27.09
24.12
4.12
24.16
24.77
68
6.28
Net margin%
13.07
15.52
16.10
14.66
13.23
13.32
15.43
14.68
17.32
15.32
15.46
15.32
15.00
87
10.52
P/E ratio (avg)x
22.36
21.21
21.33
24.62
28.71
33.73
33.71
38.46
37.43
37.71
29.22
37.43
31.21
39
18.85
EV/EBITx
9.953
11.06
10.43
10.19
9.847
9.134
9.069
10.29
10.95
10.78
29.39
10.29
10.24
71
24.05
FCF yield (avg)%
15.77
17.04
15.66
14.28
15.84
17.00
19.15
20.16
20.15
17.45
28.84
19.15
17.02
61
16.57
FCF margin%
31.75
31.10
33.65
32.21
29.89
32.47
31.04
32.18
29.41
28.26
8.19
31.04
31.43
42
0.369
FCF / Net incomex
1.562
1.536
1.679
1.799
2.033
2.337
2.354
2.316
2.300
2.431
0.869
2.337
2.166
19
9.47
ROIC%
6.57
7.69
8.60
9.74
9.87
11.39
10.01
10.09
11.69
13.09
10.63
11.39
9.94
76
6.66
Return on equity%
17.60
19.42
19.27
21.44
24.23
21.86
20.45
19.81
21.85
19.44
5.30
20.45
20.13
44
5.43
Return on assets%
18.59
21.24
19.42
17.82
16.51
16.29
18.24
17.06
16.42
18.83
27.07
17.06
18.03
38
5.45
EPSRp
8.28
9.58
9.35
9.03
9.30
10.95
11.39
11.34
13.19
14.45
5.59
9.20%
6.15%
—
8.41
EPS growth%
21.32
18.54
16.60
18.87
16.32
19.25
20.93
19.23
16.92
16.48
15.27
19.23
18.71
25
6.18
Bookvalue per shRp
8.51
9.44
10.86
11.04
12.46
14.13
13.45
13.06
14.31
16.62
4.27
5.93%
8.31%
—
3.20
FCF per shareRp
8.68
10.15
10.12
10.57
10.35
10.59
11.46
12.00
12.80
14.61
4.08
7.14%
5.59%
—
4.39
Dividend per shRp
4.08
4.26
4.90
5.17
5.70
5.36
5.26
5.70
6.25
7.08
5.39
4.45%
5.67%
—
18.99
Div yield (avg)%
3.20
0.81
1.01
0.40
0.40
2.63
3.43
5.28
7.75
7.64
15.92
5.28
2.92
77
27.23
Payout ratio%
28.45
27.42
26.72
28.44
27.40
25.61
28.10
30.28
27.47
26.38
13.93
27.47
27.44
52
4.447
Shares (diluted)B
6.193
6.933
7.265
6.841
6.689
6.273
6.533
6.203
6.752
7.613
4.299
2.62%
1.49%
29
27.28
Buyback yield%
21.19
19.95
18.73
19.76
20.16
19.16
21.13
19.98
18.59
21.32
22.32
19.98
19.96
21
0.165
D/E ratiox
0.962
0.915
0.976
0.939
0.868
0.736
0.686
0.614
0.556
0.582
1.116
0.614
0.802
80
39.06
Enterprise valueRp B
152.4
151.6
181.3
190.5
204.7
238.3
257.1
268.0
271.7
293.6
63.31
7.48%
7.87%
11
20.06
LT debtRp B
75.92
77.69
77.79
84.88
79.87
76.37
77.65
83.10
77.59
69.98
93.67
(2.61%)
(2.02%)
94
Cost of revenue
1.48%
1.02×
Operating expenses
1.19%
1.00×
Property and equipment
17.09%
Cash and investments
15.20%