52.84
RevenueRp B
37.42
40.67
44.09
47.98
51.45
54.57
59.33
64.63
68.55
73.08
55.88
7.27%
7.67%
39
16.21
Revenue growth%
10.74
12.76
11.41
10.93
8.45
5.72
8.35
5.47
7.27
7.42
19.54
7.27
8.40
49
27.79
Gross margin%
11.50
9.14
9.33
10.82
10.75
13.51
11.46
13.37
13.42
11.67
18.82
13.37
11.48
58
23.18
Operating margin%
13.17
11.22
13.24
11.00
10.51
10.48
7.72
7.28
6.98
8.47
6.50
7.72
10.50
21
4.82
Net margin%
19.69
22.17
21.08
18.40
18.83
16.97
19.75
17.16
18.07
16.17
25.95
17.16
18.62
81
7.206
P/E ratio (avg)x
29.40
31.92
33.76
33.40
35.83
39.39
37.26
35.47
40.66
41.76
36.03
39.39
35.65
72
28.18
EV/EBITx
18.83
18.01
18.86
21.98
21.02
23.58
27.52
28.89
29.50
31.23
15.01
28.89
22.78
44
7.55
FCF yield (avg)%
12.06
13.87
14.71
17.19
18.01
20.17
18.69
20.51
20.89
19.02
7.57
20.17
18.35
42
5.39
FCF margin%
16.63
18.93
21.25
21.77
20.92
20.14
19.82
19.29
19.25
18.15
8.88
19.29
19.56
67
1.064
FCF / Net incomex
2.188
2.270
2.673
2.748
3.234
3.563
3.440
3.782
3.833
4.069
1.516
3.782
3.337
19
26.50
ROIC%
2.38
2.02
0.97
0.40
2.59
2.28
1.28
1.83
2.78
5.60
23.81
2.28
2.15
68
4.55
Return on equity%
26.14
26.17
26.35
24.39
27.11
24.75
27.53
25.55
26.67
28.00
14.98
26.67
26.26
73
8.81
Return on assets%
22.06
20.63
18.12
18.65
17.90
19.40
18.55
19.33
18.00
20.57
16.38
19.33
18.99
12
12.63
EPSRp
43.30
42.90
43.23
39.46
40.98
45.87
43.49
46.32
50.79
48.62
13.46
3.48%
0.36%
—
27.44
EPS growth%
13.03
15.04
13.47
14.25
17.13
15.59
15.17
17.19
17.68
15.84
2.27
15.84
15.38
54
45.47
Bookvalue per shRp
54.22
60.35
55.68
51.79
55.00
52.14
58.17
58.90
54.25
57.87
26.70
1.02%
1.50%
—
37.03
FCF per shareRp
36.31
41.34
42.48
50.39
50.03
59.34
69.25
70.17
76.76
90.43
20.00
12.57%
9.74%
—
36.68
Dividend per shRp
30.51
30.96
32.66
34.07
38.20
38.13
37.76
37.88
40.20
42.97
42.87
2.38%
4.35%
—
8.15
Div yield (avg)%
23.00
24.59
25.37
26.50
24.44
24.09
21.30
19.92
17.23
16.60
22.57
19.92
23.55
11
12.09
Payout ratio%
16.17
15.04
12.53
10.39
8.57
9.77
8.96
7.17
4.81
7.29
17.11
7.29
9.36
14
1.700
Shares (diluted)B
1.491
1.589
1.521
1.455
1.326
1.268
1.207
1.214
1.101
1.145
1.795
(2.89%)
(2.40%)
81
7.09
Buyback yield%
24.97
25.97
27.60
26.09
24.75
22.72
21.66
22.99
23.74
22.09
13.10
22.72
24.24
59
0.560
D/E ratiox
1.729
1.890
2.128
2.396
2.328
2.348
2.435
2.728
2.779
2.643
0.480
2.643
2.372
34
52.12
Enterprise valueRp B
69.35
75.43
74.13
79.11
77.39
74.01
81.58
76.36
75.76
85.39
37.25
1.99%
2.44%
55
12.74
LT debtRp B
59.35
61.20
60.82
68.96
64.39
71.70
73.76
78.48
75.30
78.97
65.22
4.17%
3.85%
25
Cost of revenue
7.90%
1.02×
Operating expenses
7.09%
0.95×
Property and equipment
18.40%
Return on capital
143.47%
Spread over hurdle
132.61%