159.5
RevenueRp B
125.6
128.4
136.4
139.2
147.9
157.0
161.7
165.6
176.7
183.7
170.2
4.42%
4.46%
45
11.17
Revenue growth%
11.80
13.50
13.41
10.52
8.72
8.89
10.14
7.71
9.91
10.90
17.28
9.91
10.33
10
4.99
Gross margin%
23.19
22.58
22.79
24.26
22.38
22.56
24.74
26.34
23.61
25.49
22.51
24.74
23.40
65
29.50
Operating margin%
8.78
6.64
4.27
4.74
4.13
4.87
3.69
3.46
4.28
3.69
11.43
3.69
4.27
22
17.27
Net margin%
23.75
23.52
20.95
19.94
21.63
22.98
25.63
26.00
28.93
30.46
5.43
26.00
23.64
22
36.08
P/E ratio (avg)x
59.08
65.55
68.74
74.85
74.03
84.67
90.16
85.71
89.68
92.23
20.77
89.68
79.76
21
33.22
EV/EBITx
56.31
58.12
56.85
64.27
75.87
91.43
95.75
106.9
110.4
113.6
31.72
106.9
83.65
68
18.08
FCF yield (avg)%
0.65
2.09
0.40
0.40
1.38
0.40
1.59
0.40
0.66
2.84
9.84
0.66
0.66
62
21.90
FCF margin%
23.29
21.33
23.74
21.65
23.72
25.18
23.04
22.05
20.74
23.06
13.80
23.04
23.05
70
1.615
FCF / Net incomex
0.426
0.448
0.432
0.412
0.412
0.415
0.430
0.431
0.410
0.392
0.717
0.415
0.421
58
19.68
ROIC%
9.19
10.69
9.19
9.65
10.02
12.19
15.06
12.97
10.70
8.36
9.15
12.19
10.35
7
23.71
Return on equity%
14.46
12.47
10.29
10.07
9.92
9.71
11.45
10.64
12.39
13.60
16.90
11.45
11.05
52
24.65
Return on assets%
9.98
10.81
10.65
13.18
15.62
16.67
15.80
17.00
19.27
20.42
8.29
17.00
15.71
40
11.89
EPSRp
19.63
21.33
21.54
20.78
21.30
23.34
25.08
25.85
26.93
26.98
12.78
4.85%
2.76%
—
3.03
EPS growth%
20.62
19.52
21.60
23.12
24.45
22.85
20.15
19.53
19.48
20.98
19.41
20.15
20.80
14
23.70
Bookvalue per shRp
22.22
21.95
21.15
19.49
17.27
15.39
15.28
15.50
14.42
14.39
16.45
(3.57%)
(3.99%)
—
12.95
FCF per shareRp
13.55
14.37
13.66
15.07
17.47
16.89
16.92
19.18
19.05
19.50
20.15
2.22%
4.32%
—
19.75
Dividend per shRp
9.90
9.06
8.16
7.00
6.26
6.30
5.54
5.08
4.81
4.30
10.75
(7.26%)
(8.38%)
—
16.44
Div yield (avg)%
11.97
14.39
16.81
18.47
21.00
23.95
22.31
24.62
23.87
24.74
17.98
23.95
21.66
63
6.23
Payout ratio%
30.30
30.92
28.52
28.09
27.21
29.89
30.98
30.67
30.70
29.02
14.68
30.67
30.10
19
2.479
Shares (diluted)B
2.157
2.272
2.362
2.219
2.344
2.209
2.347
2.031
1.944
1.692
2.521
(6.31%)
(2.83%)
84
12.03
Buyback yield%
19.94
22.65
23.10
22.91
25.65
24.62
23.19
23.44
22.02
21.70
29.71
23.19
23.00
93
0.489
D/E ratiox
2.553
2.647
2.631
2.756
2.790
2.595
2.873
2.905
3.166
3.095
0.786
2.905
2.773
37
15.20
Enterprise valueRp B
109.3
121.9
121.3
123.4
130.4
119.3
117.0
123.3
132.5
127.5
46.33
(0.45%)
2.65%
84
73.99
LT debtRp B
79.57
77.62
72.02
65.23
61.69
62.46
63.35
65.21
60.75
60.47
108.4
(0.40%)
(3.05%)
88
Cost of revenue
4.73%
1.03×
Operating expenses
4.48%
1.00×
Cash and investments
17.94%
Goodwill & intangibles
15.62%