17.23
RevenueS/M
58.66
60.46
61.65
64.24
66.96
69.84
71.06
74.48
78.23
80.73
18.63
3.81%
3.53%
88
5.74
Revenue growth%
20.47
22.61
21.30
23.78
26.43
24.14
22.23
23.58
26.47
28.03
6.97
24.14
23.68
76
23.40
Gross margin%
24.49
25.33
27.11
27.95
27.23
25.17
24.53
25.29
22.57
20.99
4.40
24.53
25.23
83
22.03
Operating margin%
30.05
30.59
33.31
30.75
29.25
32.21
30.27
30.71
28.86
31.52
15.98
30.71
30.65
31
29.84
Net margin%
16.24
19.05
19.00
19.55
22.44
25.40
24.05
25.38
25.58
27.65
23.37
25.40
23.25
50
36.00
P/E ratio (avg)x
30.90
30.45
31.04
30.01
31.38
30.80
31.16
32.09
35.76
32.93
19.93
32.09
31.10
74
31.39
EV/EBITx
23.97
21.71
23.32
25.93
23.62
26.09
28.96
27.41
27.82
27.27
37.35
27.41
26.01
79
18.24
FCF yield (avg)%
12.28
14.41
11.85
13.41
12.25
13.04
13.73
10.90
8.69
6.08
10.24
10.90
12.27
29
28.38
FCF margin%
12.99
15.52
17.24
15.09
17.55
19.84
18.01
19.80
22.16
19.31
5.18
19.80
17.78
27
0.135
FCF / Net incomex
0.997
0.973
0.834
0.848
0.829
0.704
0.728
0.706
0.652
0.702
0.357
0.704
0.779
52
25.53
ROIC%
7.62
10.46
11.31
10.73
12.47
15.25
17.61
19.76
17.61
19.51
2.42
17.61
13.86
15
3.53
Return on equity%
14.62
12.02
11.07
11.17
11.32
10.30
11.25
10.97
8.80
9.05
19.95
10.30
11.12
7
11.76
Return on assets%
31.10
32.09
29.60
32.06
32.40
32.36
29.49
32.18
34.04
35.30
22.43
32.36
32.14
56
0.24
EPSS/
0.32
0.38
0.41
0.44
0.50
0.60
0.59
0.63
0.72
0.83
0.26
10.52%
10.79%
—
6.15
EPS growth%
28.02
30.14
30.81
32.38
32.35
33.26
35.83
35.09
35.15
32.93
28.23
35.09
32.66
26
0.83
Bookvalue per shS/
0.98
1.09
1.18
1.13
1.09
1.08
1.09
1.06
1.07
1.24
1.03
2.63%
2.06%
—
0.49
FCF per shareS/
0.91
0.96
1.03
1.00
0.89
0.80
0.76
0.69
0.72
0.71
0.26
(4.51%)
(2.81%)
—
0.79
Dividend per shS/
0.40
0.41
0.47
0.45
0.46
0.44
0.44
0.41
0.41
0.41
0.45
(2.12%)
(0.20%)
—
21.46
Div yield (avg)%
9.21
10.57
12.76
14.87
14.65
17.42
14.85
17.50
14.80
17.65
18.63
17.42
14.82
46
15.64
Payout ratio%
0.76
0.92
0.40
3.18
1.45
0.82
3.30
4.39
3.96
2.46
20.77
3.30
1.96
62
74.69
Shares (diluted)M
98.17
112.7
107.0
112.6
127.0
125.1
139.1
145.4
144.6
160.7
72.84
4.82%
5.57%
89
20.74
Buyback yield%
2.92
4.47
3.67
2.36
3.17
4.18
1.58
2.77
1.92
2.59
29.52
2.59
2.85
85
0.826
D/E ratiox
1.446
1.522
1.452
1.357
1.487
1.512
1.634
1.531
1.644
1.744
0.304
1.634
1.517
34
16.28
Enterprise valueS/M
133.4
134.0
126.1
140.6
151.6
167.4
185.6
192.1
187.0
178.1
23.96
3.28%
4.43%
75
75.02
LT debtS/M
8.143
8.108
8.346
7.977
8.553
8.139
9.426
9.893
11.34
12.61
7.190
8.06%
4.71%
80
Revenue
S/80.73M
3.53%
1.00×
Cost of revenue
S/47.40M
3.80%
1.03×
Operating expenses
S/11.72M
2.34%
0.89×
Property and equipment
15.93%
Spread over hurdle
24.23%