90.06
RevenueRp B
59.29
62.99
67.74
71.01
76.13
82.30
87.91
95.51
103.3
112.4
96.08
8.11%
7.22%
34
24.38
Revenue growth%
16.93
16.07
17.29
19.34
18.54
16.23
16.72
17.16
15.07
16.22
12.13
16.23
16.82
44
4.40
Gross margin%
12.54
14.48
14.29
14.64
12.90
14.11
13.63
14.18
12.01
11.06
5.68
13.63
13.87
38
4.67
Operating margin%
23.11
21.66
23.75
22.11
23.27
23.22
22.32
23.06
22.79
25.02
19.19
23.06
23.09
78
11.71
Net margin%
10.51
9.99
9.92
9.86
12.68
13.69
10.74
8.45
6.00
3.40
9.02
8.45
9.95
84
12.61
P/E ratio (avg)x
63.10
61.62
59.57
64.16
69.07
80.38
84.54
89.35
101.9
103.0
17.78
89.35
74.73
79
16.03
EV/EBITx
15.73
17.69
19.48
21.63
21.99
22.15
24.42
24.61
28.33
30.73
22.77
24.61
22.07
43
17.41
FCF yield (avg)%
20.06
21.40
19.05
21.62
23.52
23.44
23.57
25.80
27.98
25.24
8.27
25.24
23.48
15
4.59
FCF margin%
30.92
32.09
29.56
29.55
27.44
27.73
26.67
26.20
28.26
25.87
15.06
26.67
28.00
90
0.735
FCF / Net incomex
2.005
2.392
2.848
3.024
3.021
3.504
4.180
4.290
4.393
5.164
0.551
4.290
3.264
59
28.69
ROIC%
3.60
2.74
0.44
1.28
0.54
0.40
1.60
3.27
5.64
4.88
6.24
3.27
2.17
27
25.17
Return on equity%
17.71
17.69
16.06
15.26
16.92
18.84
20.13
20.50
22.10
23.90
14.62
20.50
18.27
11
20.54
Return on assets%
18.33
15.33
14.01
13.21
15.50
17.06
17.43
19.19
17.11
17.63
20.55
17.43
17.09
61
35.68
EPSRp
45.19
43.72
41.91
39.81
36.57
31.14
31.71
29.49
30.38
26.47
38.21
(6.26%)
(4.64%)
—
20.81
EPS growth%
23.10
25.72
23.50
24.58
24.46
22.53
21.52
24.11
23.29
22.38
17.32
22.53
23.39
33
33.24
Bookvalue per shRp
15.93
16.66
18.02
16.03
16.89
15.57
15.73
15.20
15.38
13.12
49.51
(4.92%)
(1.46%)
—
37.51
FCF per shareRp
9.71
10.24
9.51
10.45
11.51
11.60
13.16
12.38
14.29
16.16
35.52
7.03%
4.90%
—
13.48
Dividend per shRp
23.86
23.75
22.02
21.49
20.50
21.48
22.45
19.87
20.91
21.42
21.11
0.88%
(2.57%)
—
22.36
Div yield (avg)%
9.14
6.82
7.77
6.38
8.04
9.80
10.95
11.03
11.91
11.11
20.55
11.03
9.47
74
4.95
Payout ratio%
7.80
5.90
6.84
6.39
3.77
2.10
2.64
4.51
2.45
0.40
6.00
2.45
4.14
27
0.815
Shares (diluted)B
0.867
0.981
1.023
1.117
1.249
1.356
1.472
1.513
1.596
1.795
0.820
7.51%
8.14%
35
19.77
Buyback yield%
2.41
0.40
1.58
4.23
2.29
1.28
0.40
0.40
0.40
1.95
6.06
0.40
1.43
34
0.810
D/E ratiox
0.845
0.821
0.940
0.891
0.911
0.879
0.819
0.895
0.917
0.973
0.330
0.895
0.893
11
35.26
Enterprise valueRp B
47.19
47.58
53.40
61.07
60.29
70.47
73.36
77.29
80.51
90.82
67.34
8.54%
8.22%
36
53.37
LT debtRp B
41.86
43.16
42.38
43.30
43.82
39.91
37.70
34.78
30.15
26.40
79.46
(9.64%)
(4.07%)
92
Cost of revenue
7.15%
0.99×
Operating expenses
6.81%
0.96×
Property and equipment
16.65%
Goodwill & intangibles
14.84%
Spread over hurdle
59.97%