83.88
RevenueRp B
141.6
148.3
157.7
166.9
174.0
183.1
188.9
201.2
215.1
229.8
87.38
5.72%
5.36%
73
19.11
Revenue growth%
17.99
19.39
18.47
16.60
14.87
16.88
19.71
16.87
14.06
14.50
4.06
16.87
16.87
49
9.86
Gross margin%
23.92
23.98
25.57
25.40
23.06
20.53
20.07
18.44
17.38
18.89
4.87
18.89
21.79
37
29.57
Operating margin%
26.50
28.86
29.03
30.08
30.33
28.48
29.58
30.64
31.74
30.93
11.82
30.64
29.83
16
26.68
Net margin%
35.51
34.60
33.90
36.31
34.12
36.50
33.93
33.41
30.67
32.06
11.96
33.41
34.02
12
31.47
P/E ratio (avg)x
34.90
35.72
35.34
35.85
36.44
37.18
41.35
47.90
50.00
49.77
37.66
47.90
36.81
51
17.94
EV/EBITx
55.48
55.04
64.58
64.07
69.96
76.74
81.26
80.13
88.95
108.1
31.31
81.26
73.35
29
27.62
FCF yield (avg)%
9.92
12.37
11.04
11.05
11.14
11.80
11.03
11.89
10.21
7.88
9.59
11.03
11.04
11
24.27
FCF margin%
21.82
24.70
25.44
24.02
25.88
28.57
30.55
31.96
31.27
28.48
24.64
30.55
27.18
53
0.462
FCF / Net incomex
1.364
1.455
1.677
1.619
1.768
2.085
2.017
2.307
2.573
2.633
0.873
2.307
1.893
57
18.08
ROIC%
25.74
27.42
29.37
30.08
31.06
33.56
35.72
36.78
34.28
37.07
15.12
35.72
32.31
86
28.21
Return on equity%
16.84
14.11
12.55
11.34
14.11
13.75
11.82
10.54
9.90
11.44
7.19
11.44
12.18
65
6.93
Return on assets%
17.62
15.38
17.33
16.22
16.25
16.22
15.50
17.89
19.44
22.25
28.09
17.89
16.79
38
18.70
EPSRp
43.63
44.14
51.01
59.51
69.69
75.66
81.88
89.19
93.43
108.77
20.29
9.31%
11.06%
—
5.22
EPS growth%
17.25
16.28
17.05
15.69
16.06
16.17
16.29
15.06
14.30
16.09
26.85
16.09
16.13
69
12.49
Bookvalue per shRp
17.18
18.41
21.29
20.76
19.73
22.75
24.39
25.35
27.53
27.20
29.17
6.63%
3.94%
—
28.85
FCF per shareRp
8.76
9.71
9.90
9.80
10.76
12.20
11.19
11.52
13.09
14.43
6.79
6.06%
6.04%
—
6.64
Dividend per shRp
38.34
40.63
41.96
46.12
43.57
42.82
48.84
51.68
50.20
47.25
33.89
1.63%
1.72%
—
14.81
Div yield (avg)%
25.09
25.13
25.32
23.82
25.78
23.38
21.30
19.63
21.64
20.85
6.55
21.30
23.60
80
12.72
Payout ratio%
4.75
6.32
7.74
5.15
4.58
1.71
4.34
4.72
4.05
2.17
2.96
4.05
4.65
33
2.202
Shares (diluted)B
2.226
2.291
2.402
2.635
2.528
2.647
2.423
2.506
2.365
2.296
2.219
(1.91%)
0.53%
83
26.14
Buyback yield%
4.28
6.37
4.80
7.60
6.94
6.34
8.14
5.75
6.10
7.90
27.58
6.34
6.35
22
0.570
D/E ratiox
1.631
1.481
1.499
1.616
1.741
1.807
1.732
1.871
1.991
1.862
0.684
1.862
1.736
13
125.8
Enterprise valueRp B
64.37
66.26
71.77
72.42
76.85
77.92
88.68
86.25
93.77
98.55
175.7
5.10%
3.95%
91
79.35
LT debtRp B
190.0
199.6
220.4
230.3
247.7
268.2
277.9
281.2
322.8
376.5
162.9
8.74%
7.93%
84
Cost of revenue
5.25%
0.99×
Operating expenses
5.79%
1.04×
Goodwill & intangibles
15.73%
Spread over hurdle
12.49%