65.95
RevenueRp B
105.7
107.7
109.3
111.8
114.2
119.8
122.9
127.4
134.5
142.0
72.50
4.45%
3.57%
70
24.31
Revenue growth%
26.19
23.84
24.76
22.36
22.01
24.23
25.64
23.92
22.02
21.78
21.23
23.92
23.88
33
28.74
Gross margin%
4.64
3.76
4.63
1.99
0.40
0.40
2.73
0.40
3.10
3.08
12.03
2.73
2.90
37
27.93
Operating margin%
30.69
31.07
29.53
30.02
27.42
26.78
24.14
26.65
24.49
24.47
13.03
24.49
27.10
82
2.34
Net margin%
13.55
11.44
13.89
12.06
14.61
12.26
14.65
15.21
15.35
16.05
4.70
15.21
14.25
32
27.96
P/E ratio (avg)x
8.194
7.817
7.715
7.093
6.788
6.276
5.882
5.781
6.094
6.400
24.00
6.094
6.594
59
30.46
EV/EBITx
30.89
30.12
29.02
29.43
33.36
30.66
32.03
33.93
31.23
32.67
14.20
32.03
31.06
55
18.24
FCF yield (avg)%
9.38
9.58
9.67
8.05
6.24
3.62
6.42
4.19
4.17
4.86
8.15
4.19
6.33
44
19.72
FCF margin%
5.56
5.80
5.18
4.35
3.30
5.17
6.61
6.17
5.46
4.76
17.45
5.46
5.32
32
0.937
FCF / Net incomex
1.545
1.473
1.349
1.378
1.409
1.470
1.614
1.484
1.376
1.539
1.456
1.484
1.471
77
2.89
ROIC%
0.57
1.96
0.40
2.99
2.35
0.40
1.90
2.22
2.27
4.54
8.09
2.22
2.09
68
11.45
Return on equity%
2.93
0.90
1.42
1.77
0.90
0.40
2.13
0.89
0.88
3.82
11.05
0.89
1.16
35
9.96
Return on assets%
15.42
15.82
18.37
17.97
17.81
19.92
18.46
20.55
20.13
22.32
13.33
20.13
18.41
41
24.27
EPSRp
12.63
13.90
15.88
14.84
13.87
15.79
18.39
18.97
19.77
18.77
26.77
6.24%
5.01%
—
28.76
EPS growth%
7.00
5.52
3.10
1.81
2.63
0.40
0.47
0.40
3.13
1.05
28.50
0.47
2.22
50
21.70
Bookvalue per shRp
32.56
32.92
34.24
31.84
33.21
34.34
32.41
31.87
35.31
38.48
6.08
2.99%
2.71%
—
19.18
FCF per shareRp
9.91
11.05
12.61
14.37
15.65
18.29
19.25
21.07
24.92
27.05
27.75
11.56%
10.76%
—
3.99
Dividend per shRp
13.51
14.56
13.31
12.25
11.71
11.67
11.80
13.11
13.82
15.30
23.16
5.49%
0.84%
—
4.84
Div yield (avg)%
6.67
5.76
7.69
7.19
9.87
11.69
12.39
11.92
11.02
11.97
6.61
11.92
10.45
40
9.51
Payout ratio%
26.16
24.06
27.02
29.20
32.13
29.62
29.56
31.87
33.78
36.32
7.17
31.87
29.59
55
1.381
Shares (diluted)B
1.925
2.093
2.026
2.228
2.209
2.208
2.016
1.933
2.097
1.917
1.378
(2.79%)
1.15%
45
21.61
Buyback yield%
4.82
6.40
4.91
4.89
6.38
6.96
6.91
5.30
3.08
3.54
22.48
5.30
5.11
32
0.299
D/E ratiox
1.189
1.251
1.267
1.170
1.188
1.262
1.274
1.447
1.642
1.714
1.230
1.447
1.265
61
59.59
Enterprise valueRp B
38.74
41.31
43.95
50.63
57.58
59.54
60.01
67.87
66.47
78.80
22.79
6.48%
7.70%
13
16.45
LT debtRp B
133.5
156.1
147.6
172.0
201.9
214.7
232.3
269.3
305.7
315.8
100.3
9.36%
10.17%
93
Cost of revenue
3.36%
0.98×
Operating expenses
3.74%
1.02×
Goodwill & intangibles
17.54%
Spread over hurdle
22.64%