11.25
RevenueRp B
70.26
75.99
78.65
82.74
89.02
92.37
98.06
105.8
112.2
121.5
12.01
6.42%
6.36%
39
14.92
Revenue growth%
25.67
27.10
29.59
29.66
30.65
31.40
33.40
32.66
35.24
37.80
26.44
33.40
31.03
38
29.86
Gross margin%
14.62
16.94
14.36
13.72
15.71
18.34
17.65
17.16
15.07
14.29
2.22
17.16
15.39
46
2.31
Operating margin%
13.90
11.20
9.63
8.24
9.83
10.99
10.30
8.24
10.35
8.65
23.54
10.30
10.06
7
2.31
Net margin%
21.67
22.84
23.61
23.76
20.92
23.44
23.41
21.04
19.27
21.27
5.94
21.27
22.26
29
37.02
P/E ratio (avg)x
18.96
20.74
22.20
25.88
24.31
26.39
24.47
24.95
27.32
28.45
7.485
26.39
24.71
80
25.36
EV/EBITx
20.75
20.49
20.32
21.21
23.09
22.93
21.32
23.30
23.58
22.89
28.05
22.93
22.10
48
10.23
FCF yield (avg)%
26.76
28.44
27.66
27.82
28.79
25.88
24.11
27.05
28.46
28.70
3.87
27.05
27.74
43
16.28
FCF margin%
0.78
2.35
0.62
2.76
1.43
1.43
3.66
1.32
0.40
0.40
29.13
1.32
1.38
63
1.494
FCF / Net incomex
1.031
1.065
1.114
1.274
1.523
1.725
1.904
2.241
2.693
2.953
1.763
2.241
1.624
49
29.78
ROIC%
18.54
18.80
18.65
19.82
18.31
16.16
16.57
19.10
20.53
20.27
24.13
19.10
18.72
75
3.58
Return on equity%
14.48
12.81
15.30
17.13
16.42
16.52
18.16
19.25
16.88
14.58
25.35
16.88
16.47
21
18.23
Return on assets%
8.12
5.64
8.44
7.48
9.09
8.41
11.07
10.85
11.28
11.41
17.34
11.07
8.76
20
1.13
EPSRp
1.34
1.35
1.19
1.05
1.09
1.09
1.03
0.97
1.03
0.94
1.17
(3.01%)
(2.65%)
—
22.63
EPS growth%
23.96
26.35
28.44
25.98
28.68
30.06
29.44
27.07
25.31
27.73
21.20
27.73
27.40
89
2.49
Bookvalue per shRp
1.83
1.98
2.03
2.39
2.61
2.82
3.02
3.22
3.42
4.05
2.15
9.13%
10.16%
—
2.46
FCF per shareRp
1.22
1.10
1.18
1.24
1.29
1.17
1.22
1.18
1.23
1.09
0.53
(3.36%)
(1.03%)
—
1.37
Dividend per shRp
1.19
1.25
1.43
1.49
1.48
1.57
1.60
1.87
1.96
2.10
0.93
7.34%
5.58%
—
11.41
Div yield (avg)%
22.12
19.81
21.28
23.54
26.34
24.08
24.17
21.50
22.12
23.54
7.46
23.54
22.83
60
22.97
Payout ratio%
33.04
33.59
34.92
35.01
36.87
34.23
31.30
32.60
34.00
32.93
8.47
32.93
33.79
53
30.25
Shares (diluted)B
39.35
42.24
44.89
53.43
60.09
71.72
69.42
67.20
66.86
78.36
29.27
5.45%
7.80%
54
9.34
Buyback yield%
6.98
5.05
2.29
2.26
4.32
3.43
3.69
3.34
2.40
0.75
8.72
3.34
3.38
85
0.410
D/E ratiox
1.810
1.822
2.076
2.168
2.482
2.928
2.984
3.344
3.520
3.902
0.930
3.344
2.705
66
26.72
Enterprise valueRp B
156.7
170.2
191.3
226.9
261.1
268.1
277.5
305.5
351.8
348.8
38.64
5.96%
10.07%
18
61.53
LT debtRp B
68.26
67.61
73.68
79.11
76.21
70.27
67.50
64.33
56.35
59.96
14.24
(4.68%)
(1.42%)
18
Cost of revenue
6.29%
0.99×
Operating expenses
6.95%
1.06×
Property and equipment
17.82%
Spread over hurdle
15.66%