57.91
RevenueRp B
49.67
52.23
55.87
59.72
62.94
65.44
68.24
70.97
74.98
79.45
61.45
4.77%
5.47%
67
14.54
Revenue growth%
17.86
17.44
20.09
21.62
18.91
16.79
13.96
14.06
15.69
16.02
23.01
15.69
17.12
86
13.38
Gross margin%
3.60
2.70
4.35
4.29
5.11
7.99
10.46
8.86
6.98
7.50
23.62
7.99
6.04
16
23.12
Operating margin%
1.27
0.40
0.40
0.40
0.40
3.06
5.64
5.15
7.14
4.22
14.87
5.15
2.17
78
20.40
Net margin%
8.09
10.22
7.74
8.45
6.58
7.42
4.68
2.99
3.54
1.16
17.46
3.54
7.00
73
21.54
P/E ratio (avg)x
22.98
23.56
23.42
22.01
24.45
26.17
28.11
26.18
24.05
27.57
29.40
26.18
24.25
94
26.63
EV/EBITx
42.21
42.50
47.75
47.56
48.10
45.83
43.04
44.35
49.05
47.71
17.61
45.83
46.70
87
19.29
FCF yield (avg)%
6.00
6.73
5.06
5.25
4.07
3.92
4.73
6.63
9.05
10.13
9.61
6.63
5.63
35
15.01
FCF margin%
19.37
20.79
21.20
22.49
22.16
23.73
25.29
24.14
21.35
20.18
3.07
23.73
21.76
5
1.748
FCF / Net incomex
0.229
0.248
0.276
0.267
0.280
0.256
0.268
0.302
0.315
0.339
1.771
0.302
0.272
46
22.51
ROIC%
18.20
20.96
22.30
23.24
22.16
19.84
18.05
17.37
16.61
13.71
20.81
17.37
19.02
40
29.23
Return on equity%
10.97
10.03
11.06
12.59
14.94
15.38
17.82
16.84
19.82
18.84
6.64
17.82
15.16
44
20.45
Return on assets%
26.57
23.74
21.65
21.19
21.33
22.71
24.95
27.24
25.43
23.35
15.34
24.95
23.54
43
2.16
EPSRp
2.96
3.38
3.49
3.35
3.65
4.17
4.51
4.26
4.72
4.88
2.33
5.96%
6.35%
—
14.86
EPS growth%
20.08
20.09
17.30
17.62
15.56
16.20
13.76
14.71
14.96
12.90
7.21
14.71
15.88
83
1.29
Bookvalue per shRp
3.67
3.60
3.47
3.72
3.80
4.43
4.66
4.59
4.98
5.84
0.70
8.97%
4.98%
—
0.73
FCF per shareRp
3.01
2.86
3.32
3.61
3.53
4.13
4.05
3.94
4.31
4.11
1.38
3.13%
3.73%
—
1.26
Dividend per shRp
2.88
3.04
2.95
2.90
3.32
3.27
3.61
4.31
4.29
4.62
1.33
6.83%
5.66%
—
6.37
Div yield (avg)%
31.15
31.12
30.16
30.28
27.70
29.40
28.67
30.52
32.62
32.28
22.00
30.52
30.40
78
2.87
Payout ratio%
2.53
3.14
3.28
1.43
1.24
1.04
1.00
0.40
0.40
2.05
19.16
1.00
1.34
25
9.291
Shares (diluted)B
9.422
10.21
9.879
9.689
9.744
10.97
12.02
10.79
10.04
11.20
9.269
2.82%
2.11%
93
3.38
Buyback yield%
13.93
12.11
14.33
14.16
12.02
12.03
11.10
9.13
8.01
7.22
17.20
9.13
12.03
16
0.636
D/E ratiox
0.755
0.883
0.855
0.975
1.152
1.139
1.179
1.401
1.589
1.900
0.532
1.401
1.146
67
20.24
Enterprise valueRp B
12.63
14.07
15.78
16.64
19.21
21.97
25.97
26.24
30.58
30.00
28.09
9.33%
8.63%
92
23.26
LT debtRp B
41.16
45.21
50.47
54.81
59.74
71.05
72.08
74.57
86.84
87.11
54.99
7.83%
9.36%
15
Cost of revenue
5.68%
1.02×
Operating expenses
4.68%
0.93×
Goodwill & intangibles
18.13%