187.3
RevenueRp B
273.1
290.8
309.1
326.8
343.5
365.1
387.6
403.3
426.5
437.5
198.0
4.96%
5.41%
67
8.69
Revenue growth%
14.25
14.09
13.35
12.41
14.01
16.61
19.21
22.17
22.73
21.02
14.97
21.02
15.43
25
5.24
Gross margin%
13.56
13.11
12.14
11.61
13.24
12.50
10.97
12.60
10.83
9.15
11.35
10.97
12.32
50
20.32
Operating margin%
7.81
6.55
8.60
7.96
5.13
6.33
7.22
5.87
3.23
4.67
2.60
5.87
6.44
57
6.25
Net margin%
14.57
16.04
15.37
18.28
16.31
17.06
17.43
19.01
17.73
18.45
21.37
17.73
17.25
77
9.727
P/E ratio (avg)x
36.61
41.41
43.68
47.51
55.72
62.71
58.98
63.70
70.96
81.07
30.87
63.70
57.35
71
10.61
EV/EBITx
10.86
10.63
11.37
10.68
10.82
12.07
12.71
12.98
13.24
13.96
33.92
12.98
11.72
50
26.29
FCF yield (avg)%
31.85
28.92
28.99
26.97
24.24
26.15
26.96
24.57
26.10
26.64
19.36
26.15
26.80
89
7.71
FCF margin%
21.55
19.21
18.06
17.37
17.06
17.10
19.65
17.65
17.49
19.20
17.44
17.65
17.85
11
0.176
FCF / Net incomex
0.321
0.340
0.345
0.374
0.415
0.422
0.411
0.464
0.509
0.473
1.106
0.464
0.413
89
13.29
ROIC%
30.83
30.75
30.86
29.93
27.59
29.51
28.21
28.89
26.64
27.55
9.34
28.21
29.20
87
8.43
Return on equity%
21.71
19.94
21.39
23.21
24.93
25.11
25.11
26.06
26.02
26.55
26.90
26.02
25.02
47
29.79
Return on assets%
13.01
10.30
12.22
13.94
12.88
13.52
13.20
10.99
9.38
10.40
27.48
10.99
12.55
55
34.61
EPSRp
22.21
26.85
30.80
32.77
34.97
38.29
43.13
44.96
45.79
52.04
38.09
8.27%
9.34%
—
16.25
EPS growth%
22.02
22.39
25.04
26.33
26.02
27.15
24.65
27.57
29.04
27.50
11.41
27.50
26.17
61
7.91
Bookvalue per shRp
40.30
41.21
39.10
38.67
35.91
38.31
41.10
38.76
44.69
50.43
16.68
7.03%
3.56%
—
13.49
FCF per shareRp
39.61
38.44
42.38
46.42
43.39
48.48
50.26
46.72
50.79
50.65
12.74
3.14%
2.97%
—
14.01
Dividend per shRp
16.69
17.53
17.92
21.27
21.01
22.87
26.07
28.07
31.94
33.36
7.55
9.69%
7.40%
—
17.76
Div yield (avg)%
22.90
23.38
22.32
23.05
21.41
19.90
18.18
20.42
19.90
17.39
7.32
19.90
20.92
35
11.85
Payout ratio%
19.44
19.94
18.41
16.92
15.53
16.78
15.41
13.31
15.32
12.84
22.53
15.32
16.16
37
7.966
Shares (diluted)B
12.20
12.10
14.37
17.17
17.29
17.45
19.89
20.78
22.14
24.91
8.155
7.58%
7.40%
59
14.57
Buyback yield%
2.13
0.47
0.40
1.30
3.64
2.98
4.01
6.18
6.35
4.84
26.96
4.84
3.31
67
1.161
D/E ratiox
1.384
1.464
1.675
1.915
1.761
2.009
2.275
2.592
2.453
2.346
1.769
2.346
1.962
70
517.2
Enterprise valueRp B
70.76
64.51
63.15
66.32
60.70
62.84
56.41
49.81
55.24
53.61
91.22
(2.45%)
(3.90%)
63
361.8
LT debtRp B
1,059
1,035
1,181
1,216
1,226
1,272
1,343
1,327
1,455
1,519
511.7
4.38%
4.80%
53
Cost of revenue
5.36%
1.00×
Operating expenses
5.49%
1.01×
Property and equipment
17.63%
Cash and investments
15.27%