9.390
RevenueRp B
17.24
18.77
20.69
22.60
24.01
25.91
28.31
31.18
34.56
37.43
9.771
9.29%
8.90%
34
23.83
Revenue growth%
27.42
24.97
24.71
24.18
22.07
19.97
19.97
17.75
19.32
18.40
18.99
19.32
21.02
41
17.00
Gross margin%
20.76
21.72
18.87
17.96
16.41
14.15
14.90
12.31
10.53
10.94
18.00
12.31
15.66
41
19.40
Operating margin%
0.40
0.40
2.60
2.48
0.40
0.40
1.93
3.88
1.72
2.58
29.27
1.93
1.83
16
16.57
Net margin%
17.45
14.47
13.40
16.03
16.02
14.52
13.55
16.31
13.40
11.92
11.12
13.55
14.50
19
20.31
P/E ratio (avg)x
18.68
19.29
21.23
24.04
23.30
25.90
30.45
34.29
36.94
41.70
32.80
34.29
24.97
44
36.44
EV/EBITx
16.60
18.83
18.39
21.92
21.50
23.22
23.30
23.30
25.55
26.77
31.06
23.30
22.57
62
15.90
FCF yield (avg)%
27.10
24.90
23.03
22.64
21.28
24.16
21.29
23.76
22.70
22.21
18.41
22.70
22.87
61
5.09
FCF margin%
20.36
20.97
22.71
23.15
21.23
18.53
18.24
15.36
13.91
11.07
25.82
15.36
19.45
56
1.028
FCF / Net incomex
0.825
0.925
0.990
1.091
1.129
1.159
1.151
1.250
1.427
1.636
1.531
1.250
1.140
49
27.88
ROIC%
14.67
11.91
10.34
8.81
9.87
12.07
9.47
9.59
11.96
9.73
11.39
9.73
10.10
29
3.31
Return on equity%
7.59
6.70
4.28
3.64
3.71
2.10
3.35
0.40
3.13
3.47
19.29
3.13
3.56
88
2.16
Return on assets%
17.82
16.36
16.32
16.20
16.77
16.16
17.91
16.19
18.52
17.33
26.13
17.33
16.57
75
5.25
EPSRp
3.13
3.38
3.45
3.54
3.35
3.65
3.59
3.19
2.84
2.50
5.86
(5.70%)
(1.96%)
—
9.83
EPS growth%
0.40
2.91
4.22
5.23
4.73
1.83
0.40
0.59
0.40
0.40
10.18
0.40
1.21
8
2.93
Bookvalue per shRp
12.03
13.63
15.77
17.93
19.66
21.65
22.66
25.09
26.01
25.16
9.20
5.06%
8.88%
—
5.66
FCF per shareRp
6.24
5.88
5.51
5.97
6.12
6.70
6.38
6.86
7.20
6.92
3.97
2.49%
2.29%
—
6.15
Dividend per shRp
7.51
7.69
8.63
8.51
9.02
10.44
10.54
10.33
11.84
12.37
2.83
6.52%
5.74%
—
10.50
Div yield (avg)%
27.27
26.37
25.13
23.66
24.81
22.19
21.22
21.50
22.51
19.85
5.28
21.50
23.09
22
13.51
Payout ratio%
10.77
12.93
11.61
12.12
13.09
10.26
11.51
11.04
13.56
14.14
27.00
11.51
11.86
28
2.132
Shares (diluted)B
2.258
2.198
2.296
2.382
2.551
2.666
2.763
2.835
2.888
3.116
2.078
4.08%
3.31%
32
25.43
Buyback yield%
16.77
16.14
15.08
14.16
12.37
14.36
16.29
17.97
17.63
19.62
27.43
17.63
16.21
78
1.118
D/E ratiox
0.709
0.687
0.727
0.674
0.615
0.676
0.693
0.655
0.646
0.620
1.081
0.655
0.675
16
26.35
Enterprise valueRp B
34.80
39.40
37.14
37.49
38.27
42.17
48.77
51.29
50.03
55.18
6.012
7.60%
5.57%
77
14.29
LT debtRp B
39.40
44.60
47.30
52.72
63.33
66.36
72.85
81.44
82.55
80.97
18.27
5.04%
7.35%
29
Cost of revenue
8.62%
0.98×
Operating expenses
9.04%
1.01×
Property and equipment
19.76%
Cash and investments
18.19%