96.65
RevenueRp B
77.09
80.84
82.36
85.41
90.26
95.66
97.24
103.2
106.9
109.6
107.9
3.97%
4.17%
49
22.29
Revenue growth%
19.14
20.82
21.61
20.88
21.47
23.76
23.37
20.73
19.97
18.95
6.19
20.73
20.85
59
5.05
Gross margin%
7.14
7.84
10.82
10.45
12.35
11.85
12.32
13.55
13.49
15.28
28.22
13.49
12.09
32
3.05
Operating margin%
23.12
22.73
24.78
21.92
22.44
23.77
22.65
24.55
25.61
23.45
27.22
23.77
23.29
43
9.46
Net margin%
19.17
16.80
19.22
21.63
23.05
22.93
21.65
19.62
17.06
15.59
29.83
19.62
19.42
20
30.50
P/E ratio (avg)x
17.29
15.29
14.71
12.88
12.73
11.81
12.36
10.61
9.362
9.615
12.63
10.61
12.54
31
16.54
EV/EBITx
51.20
57.99
57.02
61.44
62.39
60.46
59.30
54.17
50.31
51.05
8.997
54.17
57.51
39
13.90
FCF yield (avg)%
22.20
19.34
17.71
14.85
16.03
18.59
21.56
21.32
23.03
25.84
7.50
21.56
20.33
61
18.11
FCF margin%
15.42
17.87
19.01
18.16
16.87
15.60
12.65
14.43
14.75
16.90
28.52
14.75
16.23
44
1.474
FCF / Net incomex
0.831
0.894
0.938
0.863
0.862
0.758
0.672
0.668
0.636
0.603
0.841
0.668
0.794
66
2.75
ROIC%
27.21
28.38
29.45
29.05
26.55
25.41
22.64
20.67
18.77
17.31
17.15
20.67
25.98
32
12.72
Return on equity%
8.05
6.83
9.18
11.92
14.28
13.77
13.68
15.64
14.98
13.36
22.33
13.77
13.52
89
14.14
Return on assets%
20.02
20.89
21.37
20.01
18.72
17.61
17.80
15.17
13.89
15.04
5.48
15.17
18.26
79
20.99
EPSRp
4.99
4.62
4.97
5.41
5.90
5.78
6.38
7.05
7.73
7.09
23.35
3.72%
2.44%
—
3.13
EPS growth%
28.79
31.07
32.94
32.50
31.05
32.38
35.36
32.71
34.79
37.63
25.85
34.79
32.61
52
15.13
Bookvalue per shRp
11.50
11.24
13.29
14.66
14.49
14.87
16.57
16.41
18.68
18.23
18.63
4.69%
5.78%
—
16.85
FCF per shareRp
22.43
24.93
28.07
25.71
23.85
24.66
25.87
25.35
24.98
24.52
6.84
0.55%
1.93%
—
20.30
Dividend per shRp
13.02
12.45
13.75
13.66
14.83
16.27
16.65
17.40
16.03
17.86
21.99
3.79%
4.66%
—
2.32
Div yield (avg)%
15.23
17.41
15.31
17.95
17.36
17.61
17.61
15.14
15.13
14.22
23.08
15.14
16.33
86
27.67
Payout ratio%
27.90
29.37
30.91
31.43
30.56
32.34
34.94
37.07
39.73
39.98
12.82
37.07
31.89
31
3.158
Shares (diluted)B
3.694
3.345
3.597
3.997
3.865
4.008
4.282
4.017
4.223
4.485
3.103
3.02%
2.64%
58
18.74
Buyback yield%
26.35
26.01
28.75
27.41
24.59
23.02
23.37
24.81
24.54
27.00
25.20
24.54
25.41
81
1.251
D/E ratiox
1.110
1.125
1.019
1.116
1.017
0.969
1.046
0.993
0.911
0.831
0.339
0.969
1.018
7
91.86
Enterprise valueRp B
185.0
180.6
157.8
135.8
129.2
115.9
100.5
90.40
77.48
77.57
66.80
(9.69%)
(8.19%)
58
81.01
LT debtRp B
29.06
29.46
32.81
37.17
44.20
44.31
49.97
50.00
50.68
55.04
15.70
4.48%
7.37%
77
Cost of revenue
4.44%
1.03×
Operating expenses
4.17%
1.00×
Goodwill & intangibles
16.69%
Property and equipment
14.39%
Spread over hurdle
(4.50%)