589.6
RevenueRp B
458.5
474.4
485.5
505.4
510.5
539.7
546.2
575.1
597.2
628.5
605.8
4.25%
3.77%
5
27.76
Revenue growth%
18.37
19.84
22.75
24.03
25.41
23.57
24.09
25.36
24.03
21.51
14.86
24.03
23.80
24
24.26
Gross margin%
5.07
7.85
10.17
11.67
10.20
12.43
9.69
8.59
10.15
8.55
18.70
9.69
9.92
43
2.48
Operating margin%
11.47
9.03
8.43
8.66
7.33
9.12
11.76
12.88
10.39
9.38
9.62
10.39
9.25
61
3.22
Net margin%
26.79
29.78
28.78
28.49
29.41
26.92
28.90
28.95
28.80
29.03
22.57
28.90
28.85
54
25.94
P/E ratio (avg)x
38.09
42.00
48.18
51.83
51.96
56.85
63.02
62.77
63.58
66.86
26.38
63.02
54.40
56
21.15
EV/EBITx
6.857
6.900
6.750
7.174
7.102
6.113
6.169
5.985
5.184
5.206
32.60
5.985
6.459
83
4.69
FCF yield (avg)%
20.91
23.40
23.45
22.99
23.36
25.34
28.00
26.05
28.17
28.36
15.82
28.00
24.39
26
19.10
FCF margin%
24.99
27.47
25.15
27.86
24.87
26.96
24.89
22.90
24.92
27.57
26.30
24.92
25.07
37
0.949
FCF / Net incomex
0.308
0.332
0.351
0.326
0.354
0.332
0.358
0.392
0.373
0.375
1.161
0.373
0.353
60
26.08
ROIC%
6.13
3.24
2.96
5.96
8.05
7.52
6.11
5.72
3.17
2.66
2.64
5.72
5.84
70
15.14
Return on equity%
26.54
26.56
28.14
28.58
26.00
26.90
29.66
29.26
29.24
31.33
15.88
29.26
28.36
25
21.11
Return on assets%
13.07
14.27
15.67
12.83
14.87
15.68
13.83
12.94
10.70
8.17
14.68
12.94
13.45
10
6.71
EPSRp
16.59
16.10
16.44
16.35
15.83
17.50
19.35
19.17
20.63
21.23
6.85
6.05%
3.59%
—
27.35
EPS growth%
10.55
12.52
14.68
16.51
16.14
16.94
17.14
16.49
14.36
16.20
6.74
16.49
16.17
11
2.30
Bookvalue per shRp
12.90
12.76
13.95
15.78
15.71
16.57
16.81
16.70
19.37
21.69
4.85
6.67%
5.17%
—
9.51
FCF per shareRp
6.23
5.63
5.61
6.03
6.65
6.13
5.73
6.35
6.45
6.26
2.30
(1.20%)
(0.49%)
—
9.66
Dividend per shRp
8.90
9.13
9.77
9.50
8.94
7.88
7.37
7.52
6.63
7.13
11.25
(4.42%)
(2.46%)
—
18.03
Div yield (avg)%
11.27
11.83
10.94
9.71
11.69
10.73
11.88
14.01
14.59
15.22
8.14
14.01
11.76
77
25.26
Payout ratio%
22.95
21.71
23.17
21.47
19.42
21.82
19.57
21.88
21.98
22.10
6.48
21.88
21.85
46
20.22
Shares (diluted)B
23.32
24.70
28.88
34.38
36.11
39.59
46.58
52.90
53.98
59.70
19.18
10.58%
10.76%
71
16.01
Buyback yield%
12.47
14.85
15.16
15.76
16.35
13.66
13.47
13.48
15.98
15.45
23.05
13.66
15.00
24
1.140
D/E ratiox
0.529
0.559
0.591
0.528
0.499
0.448
0.461
0.466
0.483
0.487
1.413
0.466
0.493
38
233.3
Enterprise valueRp B
658.1
716.8
694.4
707.7
772.3
746.2
821.4
802.4
825.0
774.1
514.6
0.05%
0.97%
60
251.3
LT debtRp B
341.7
383.1
371.4
404.8
458.9
552.9
583.2
567.2
673.9
781.9
612.3
11.25%
9.39%
60
Cost of revenue
3.59%
0.98×
Operating expenses
3.88%
1.01×
Goodwill & intangibles
15.34%