46.10
RevenueRp B
94.71
100.9
108.9
116.8
127.2
136.5
149.7
159.9
171.8
184.7
48.80
7.74%
7.98%
68
10.65
Revenue growth%
20.10
18.18
17.94
18.23
18.42
20.88
19.09
17.39
16.70
14.67
12.99
17.39
18.20
9
19.08
Gross margin%
6.87
4.83
6.35
3.73
2.91
3.40
3.97
2.44
2.62
0.47
12.87
2.62
3.56
60
9.61
Operating margin%
6.90
6.34
5.29
7.49
7.17
5.21
8.06
7.67
7.00
8.61
16.98
7.67
7.08
45
28.54
Net margin%
5.28
3.96
3.76
1.06
0.40
0.40
1.34
3.91
5.38
6.70
7.22
3.91
3.83
11
19.29
P/E ratio (avg)x
10.53
11.03
11.11
10.61
10.79
10.83
11.78
10.69
11.37
12.64
16.31
11.37
10.93
93
21.26
EV/EBITx
32.34
29.76
30.02
32.00
31.19
30.97
29.86
33.00
36.46
40.22
10.92
33.00
31.59
23
11.96
FCF yield (avg)%
14.23
11.40
12.74
14.36
13.94
13.07
11.31
10.67
13.06
13.15
7.66
13.06
13.07
19
26.01
FCF margin%
16.83
17.35
14.76
15.56
14.82
16.92
19.32
18.22
18.60
18.27
23.92
18.27
17.14
66
1.594
FCF / Net incomex
0.813
0.773
0.878
0.903
1.023
1.146
1.101
1.136
1.244
1.262
1.067
1.146
1.062
57
21.90
ROIC%
22.63
19.75
19.62
17.71
20.66
22.60
24.18
23.93
22.17
23.52
29.44
23.52
22.38
66
24.20
Return on equity%
15.55
13.19
10.62
9.58
7.81
6.91
7.51
6.68
5.23
5.50
26.02
6.68
7.66
56
15.32
Return on assets%
26.16
25.16
27.29
27.40
26.31
26.44
24.05
26.99
27.46
25.14
14.75
26.44
26.37
79
52.57
EPSRp
30.24
28.14
26.65
25.63
25.22
23.10
23.10
22.87
22.33
21.24
54.11
(3.38%)
(3.91%)
—
29.29
EPS growth%
19.34
21.75
21.83
20.65
23.28
22.19
20.21
20.69
19.08
16.72
7.41
20.21
20.67
20
50.24
Bookvalue per shRp
51.04
52.33
58.44
55.82
54.48
55.09
53.10
58.73
61.38
67.34
62.57
4.33%
3.55%
—
33.86
FCF per shareRp
45.28
43.89
46.24
49.07
45.26
46.74
48.43
54.21
57.67
54.69
42.03
3.86%
1.57%
—
77.79
Dividend per shRp
107.17
103.40
108.70
119.39
109.14
97.22
99.19
95.73
96.00
106.31
59.63
(0.53%)
0.79%
—
12.10
Div yield (avg)%
10.83
12.07
15.02
14.29
15.53
13.43
15.20
13.44
14.70
12.69
16.25
13.44
13.87
24
8.93
Payout ratio%
18.03
15.46
14.77
13.07
11.50
11.00
12.88
13.48
10.80
12.71
19.32
12.71
12.97
31
1.691
Shares (diluted)B
2.217
2.191
2.499
2.645
2.810
3.215
3.256
3.295
3.204
3.151
1.669
2.31%
4.85%
60
8.49
Buyback yield%
3.13
0.40
0.40
0.40
0.40
1.00
0.40
3.23
4.18
2.18
23.33
2.18
0.70
57
0.895
D/E ratiox
0.432
0.386
0.364
0.338
0.325
0.283
0.290
0.257
0.245
0.215
0.119
0.257
0.308
76
52.33
Enterprise valueRp B
90.72
104.3
126.6
138.3
144.6
165.2
173.2
197.2
209.8
220.6
149.2
8.82%
9.40%
5
122.0
LT debtRp B
107.9
125.7
129.3
126.7
135.7
131.9
143.9
154.1
166.7
182.6
75.52
6.12%
6.42%
69
Cost of revenue
8.21%
1.02×
Operating expenses
7.17%
0.93×
Goodwill & intangibles
15.16%