50.47
RevenueRp B
31.02
33.39
34.97
36.88
39.09
41.05
42.57
45.84
49.28
51.94
55.52
5.85%
6.08%
10
27.27
Revenue growth%
9.60
8.75
7.54
8.44
10.46
13.29
13.95
13.41
16.06
17.87
22.78
13.95
11.87
90
24.46
Gross margin%
14.03
14.03
15.21
12.91
11.49
10.95
9.47
10.88
8.85
11.70
18.06
10.88
11.60
72
7.61
Operating margin%
4.28
5.08
2.85
2.35
2.58
0.40
0.40
0.40
0.40
1.90
7.46
0.40
2.12
32
26.20
Net margin%
18.31
16.72
17.79
16.49
15.77
13.59
16.14
17.26
15.56
16.95
25.60
16.14
16.61
49
21.49
P/E ratio (avg)x
19.29
19.48
20.91
21.78
25.28
24.68
25.55
26.05
27.99
31.15
11.89
26.05
24.98
73
36.98
EV/EBITx
29.75
32.97
31.82
35.94
36.51
35.04
33.58
30.82
30.24
30.09
15.87
30.82
32.39
79
21.60
FCF yield (avg)%
7.96
7.41
10.21
7.95
7.03
8.11
9.48
9.60
11.23
12.06
27.21
9.60
8.79
8
6.34
FCF margin%
4.30
7.05
8.53
8.78
9.52
10.74
13.57
11.25
10.71
7.95
21.74
10.74
9.15
49
1.138
FCF / Net incomex
0.318
0.353
0.411
0.389
0.374
0.360
0.388
0.411
0.419
0.447
1.216
0.411
0.388
47
10.58
ROIC%
4.09
3.61
5.35
7.80
7.84
7.78
9.02
9.81
12.55
12.32
3.05
9.81
7.82
27
8.25
Return on equity%
2.39
2.15
1.43
2.61
3.79
1.11
2.64
0.40
0.40
0.40
9.39
0.40
1.79
80
24.60
Return on assets%
20.23
17.29
16.33
16.66
16.66
18.81
15.88
16.03
18.90
17.11
9.48
17.11
16.89
49
19.08
EPSRp
6.50
6.40
5.50
5.92
5.44
4.73
4.69
4.18
4.39
4.06
20.03
(5.68%)
(6.07%)
—
29.27
EPS growth%
8.26
9.52
11.59
9.09
7.90
10.28
7.79
5.77
5.68
6.43
24.14
6.43
8.08
75
13.93
Bookvalue per shRp
7.96
8.18
8.47
9.97
10.47
11.97
12.48
12.32
14.69
15.44
13.09
8.07%
6.66%
—
3.88
FCF per shareRp
24.88
29.52
29.92
28.67
28.45
30.81
31.20
30.71
36.73
39.11
16.51
6.58%
4.28%
—
22.10
Dividend per shRp
9.41
10.97
12.74
14.92
15.71
18.58
18.83
21.88
25.24
26.16
6.87
10.74%
12.42%
—
13.63
Div yield (avg)%
14.89
15.38
16.75
17.06
17.17
18.69
21.18
23.66
21.86
19.14
9.55
21.18
17.93
73
19.62
Payout ratio%
2.60
1.02
1.66
2.83
1.45
3.45
4.05
6.52
8.60
9.34
22.08
6.52
3.14
71
1.990
Shares (diluted)B
1.751
1.858
1.771
1.621
1.728
1.781
1.783
1.577
1.399
1.414
2.026
(3.92%)
(1.72%)
7
28.48
Buyback yield%
16.40
15.01
17.24
15.65
12.86
12.29
15.00
14.53
12.26
11.22
19.15
12.29
14.77
58
1.306
D/E ratiox
1.235
1.283
1.485
1.489
1.671
1.824
2.009
2.017
2.243
2.436
1.022
2.017
1.748
92
64.20
Enterprise valueRp B
40.53
41.10
38.55
38.10
38.94
36.69
32.15
32.81
30.76
32.36
42.67
(3.63%)
(2.72%)
43
20.94
LT debtRp B
13.74
14.83
15.42
13.29
14.47
15.25
13.22
13.66
14.38
12.76
4.304
(2.49%)
(0.72%)
74
Cost of revenue
6.24%
1.02×
Operating expenses
6.09%
1.00×
Cash and investments
18.71%
Spread over hurdle
(3.70%)