33.53
RevenueRp B
71.97
74.96
78.76
82.17
84.62
88.35
90.44
93.14
97.59
99.14
37.04
3.22%
3.57%
77
28.63
Revenue growth%
24.01
25.98
24.32
24.34
23.09
23.96
25.05
27.72
25.45
23.59
26.63
25.05
24.33
35
26.45
Gross margin%
13.42
15.64
15.73
16.01
17.48
15.05
17.78
15.04
15.42
14.60
26.79
15.05
15.53
51
29.27
Operating margin%
22.26
21.01
22.77
25.16
24.26
23.61
23.68
21.68
21.13
22.61
14.81
22.61
22.69
91
15.65
Net margin%
12.78
9.98
10.19
12.56
10.60
9.40
6.54
4.59
2.75
1.80
27.51
4.59
9.69
22
14.76
P/E ratio (avg)x
18.34
19.48
20.30
19.76
23.14
26.37
31.15
36.97
36.50
42.39
13.40
36.50
24.76
52
13.30
EV/EBITx
23.94
26.98
25.84
26.87
28.30
27.71
28.51
26.30
29.31
30.61
18.82
28.51
27.35
20
23.98
FCF yield (avg)%
8.16
7.01
7.12
5.24
2.33
3.17
2.68
1.31
3.66
0.89
24.84
2.68
3.42
40
28.42
FCF margin%
6.77
4.55
5.57
4.74
6.64
9.11
11.72
12.02
10.15
10.50
11.07
10.50
7.94
92
1.346
FCF / Net incomex
0.157
0.142
0.145
0.136
0.118
0.119
0.115
0.112
0.109
0.107
1.017
0.112
0.119
53
29.32
ROIC%
28.00
27.33
27.15
24.88
25.44
28.06
30.67
27.81
29.27
29.96
9.08
29.27
27.90
70
19.57
Return on equity%
3.63
3.17
0.91
2.62
2.71
0.40
0.40
0.70
0.40
1.30
12.33
0.40
1.11
75
17.61
Return on assets%
23.87
22.16
20.14
18.66
16.96
17.03
14.52
13.99
16.92
18.27
22.37
16.92
17.65
86
5.45
EPSRp
4.76
5.30
5.36
5.09
4.83
5.26
5.93
5.95
6.96
6.92
5.60
7.43%
5.09%
—
27.25
EPS growth%
5.93
3.77
2.50
0.88
2.51
0.55
0.40
0.40
3.39
1.02
29.89
0.55
1.76
19
2.34
Bookvalue per shRp
6.71
6.73
6.46
6.62
7.73
8.74
10.07
10.22
11.15
11.54
5.54
8.34%
7.22%
—
1.30
FCF per shareRp
1.41
1.44
1.52
1.45
1.34
1.24
1.18
1.28
1.30
1.33
6.21
(0.21%)
(0.11%)
—
1.57
Dividend per shRp
6.99
7.98
8.10
8.06
7.55
8.54
9.41
10.71
10.02
9.94
2.34
5.66%
4.45%
—
3.53
Div yield (avg)%
18.15
21.04
20.24
18.37
20.37
21.70
22.13
23.55
26.51
27.71
28.03
23.55
21.37
45
13.85
Payout ratio%
4.18
5.58
8.34
10.52
9.84
12.69
13.43
11.29
8.69
5.97
21.09
11.29
9.27
22
8.647
Shares (diluted)B
13.79
14.96
15.98
16.65
17.14
16.57
17.62
16.82
18.07
19.08
8.719
2.17%
3.19%
19
19.65
Buyback yield%
22.08
21.74
23.17
24.84
24.92
22.43
23.19
25.93
23.78
21.31
18.81
23.19
23.18
91
1.558
D/E ratiox
0.354
0.325
0.297
0.326
0.334
0.301
0.319
0.293
0.315
0.338
1.054
0.315
0.322
72
23.27
Enterprise valueRp B
189.8
218.8
218.0
237.7
256.3
261.1
258.9
280.5
327.3
346.7
87.18
6.23%
7.43%
87
111.0
LT debtRp B
40.97
42.61
47.89
48.13
52.95
49.21
46.12
49.63
53.86
55.38
97.28
0.90%
2.47%
5
Cost of revenue
3.56%
1.00×
Operating expenses
3.49%
0.99×
Property and equipment
16.71%
Spread over hurdle
(4.01%)