553.9
RevenueRp B
700.0
703.2
709.4
725.2
717.6
735.1
744.5
743.6
763.3
776.0
579.2
1.58%
1.31%
89
24.26
Revenue growth%
23.91
21.76
23.85
23.49
26.13
27.57
29.50
31.60
29.34
26.83
4.32
29.34
26.48
36
13.96
Gross margin%
15.50
14.02
14.45
15.62
13.39
12.66
12.72
15.31
15.75
13.45
28.60
13.45
14.23
18
9.09
Operating margin%
9.39
8.26
7.65
8.98
9.81
12.37
14.09
12.76
14.57
15.60
21.78
14.09
11.09
20
27.82
Net margin%
11.79
10.35
10.08
10.32
9.17
12.00
13.08
14.44
16.79
19.63
18.01
14.44
11.89
44
16.68
P/E ratio (avg)x
21.91
25.09
24.71
24.97
28.81
33.28
32.30
32.50
36.54
40.76
20.18
33.28
30.56
95
25.63
EV/EBITx
45.29
46.57
47.88
54.12
59.13
70.67
81.93
93.32
110.7
126.1
30.59
93.32
64.90
71
20.08
FCF yield (avg)%
13.90
10.98
8.90
10.63
9.84
9.68
9.88
7.30
8.81
7.50
29.68
8.81
9.76
28
23.67
FCF margin%
3.60
3.40
3.75
2.70
0.40
2.63
3.69
3.90
2.04
0.40
5.59
2.63
3.05
91
1.578
FCF / Net incomex
0.512
0.530
0.491
0.517
0.503
0.481
0.517
0.564
0.568
0.581
0.810
0.564
0.517
41
29.27
ROIC%
16.10
13.35
16.05
18.97
19.64
20.20
20.46
19.57
17.57
19.23
19.47
19.57
19.10
32
14.40
Return on equity%
14.88
15.24
14.18
13.09
15.00
12.28
14.04
16.75
19.02
17.98
23.50
16.75
14.94
19
4.35
Return on assets%
12.25
13.90
12.66
11.80
10.04
9.51
10.83
12.01
12.14
11.00
5.69
11.00
11.91
95
5.42
EPSRp
17.20
16.91
18.55
19.42
19.16
18.29
20.41
21.54
20.40
20.52
5.86
1.38%
1.28%
—
10.16
EPS growth%
18.52
21.42
23.95
24.69
25.46
25.44
26.10
24.13
26.27
26.33
17.24
26.10
25.07
92
15.40
Bookvalue per shRp
3.28
2.99
2.80
2.99
2.84
2.85
2.72
2.76
2.52
2.70
10.17
(1.03%)
(3.25%)
—
13.25
FCF per shareRp
13.51
11.87
12.34
11.31
10.03
8.64
9.11
8.12
8.62
8.79
6.24
(2.60%)
(3.37%)
—
16.18
Dividend per shRp
4.29
4.26
4.53
4.48
4.82
5.18
5.38
5.22
5.20
5.61
12.68
3.11%
2.57%
—
9.08
Div yield (avg)%
9.48
7.89
10.74
10.63
10.81
11.62
12.46
14.21
11.87
10.15
8.88
11.87
10.78
33
21.72
Payout ratio%
3.15
0.40
0.40
0.76
2.11
2.34
2.05
4.13
5.73
4.37
22.70
4.13
2.22
64
22.85
Shares (diluted)B
24.16
27.00
24.90
24.90
26.96
25.10
25.06
25.48
26.48
26.13
23.21
(0.63%)
1.15%
55
19.52
Buyback yield%
17.61
19.20
22.08
23.74
23.85
24.90
22.67
24.57
25.70
26.16
9.05
24.90
23.79
25
0.309
D/E ratiox
2.904
3.105
3.229
3.901
4.120
4.620
4.952
5.030
5.310
5.207
0.905
5.030
4.370
68
352.1
Enterprise valueRp B
356.6
392.6
429.5
422.6
438.6
475.3
541.3
544.1
539.9
540.8
91.91
4.28%
3.95%
69
665.8
LT debtRp B
361.5
357.8
343.5
356.8
370.3
341.6
361.9
380.9
421.5
402.9
583.9
1.70%
1.15%
20
Cost of revenue
1.31%
1.00×
Operating expenses
2.01%
1.07×
Cash and investments
16.48%
Spread over hurdle
23.47%