127.3
RevenueRp B
184.7
185.2
189.6
195.7
202.5
205.6
206.2
212.2
214.3
222.8
133.6
1.94%
2.18%
89
2.89
Revenue growth%
3.83
3.91
6.24
5.70
7.26
10.03
8.05
7.49
8.52
11.29
3.81
8.52
7.38
47
8.94
Gross margin%
11.37
12.89
12.00
14.55
12.30
13.31
11.42
10.08
7.30
8.91
7.87
10.08
11.71
49
20.02
Operating margin%
11.21
11.40
10.85
11.52
12.57
11.72
12.61
11.08
9.43
7.30
12.21
11.08
11.31
28
20.96
Net margin%
30.12
30.33
27.66
25.20
27.34
25.13
23.94
24.77
25.33
28.14
4.23
25.13
26.33
72
31.78
P/E ratio (avg)x
23.36
23.25
25.88
25.41
28.94
33.36
34.85
32.67
37.31
35.12
14.54
34.85
30.81
12
35.81
EV/EBITx
30.36
29.89
29.70
33.94
32.75
34.63
36.48
42.82
49.29
50.96
32.88
42.82
34.28
46
17.50
FCF yield (avg)%
2.34
4.10
4.19
5.12
6.81
3.98
4.17
6.30
7.89
6.25
29.43
6.25
4.65
33
24.28
FCF margin%
29.20
27.65
29.45
26.71
28.81
26.01
26.02
23.21
25.50
23.07
21.24
25.50
26.37
61
1.240
FCF / Net incomex
0.740
0.714
0.725
0.783
0.858
0.804
0.711
0.759
0.798
0.865
0.771
0.798
0.771
16
21.40
ROIC%
10.38
8.66
9.41
10.76
7.91
10.63
9.49
12.36
11.40
11.03
25.87
11.03
10.50
28
5.57
Return on equity%
21.05
19.97
22.77
21.53
20.57
17.59
18.08
19.30
21.58
19.00
22.34
19.00
20.27
15
12.20
Return on assets%
35.61
35.22
33.69
32.82
35.24
32.67
31.77
31.90
29.49
31.12
13.03
31.77
32.75
61
2.15
EPSRp
0.33
0.32
0.32
0.31
0.30
0.32
0.33
0.34
0.33
0.39
2.34
4.92%
1.15%
—
17.83
EPS growth%
16.23
15.20
18.00
20.43
23.11
23.66
24.50
22.37
20.21
23.20
8.76
23.20
21.40
37
1.08
Bookvalue per shRp
0.70
0.75
0.84
0.92
0.83
0.83
0.83
0.92
0.97
1.00
1.08
3.75%
3.06%
—
0.86
FCF per shareRp
2.10
2.04
1.87
1.71
1.86
1.97
2.18
2.36
2.08
2.18
1.95
3.26%
0.22%
—
2.10
Dividend per shRp
2.49
2.50
2.53
2.37
2.22
2.40
2.58
2.92
2.93
2.80
1.90
4.74%
1.52%
—
25.24
Div yield (avg)%
3.93
1.50
0.40
1.86
0.40
0.40
2.14
4.79
2.86
0.55
28.22
2.14
1.68
88
10.54
Payout ratio%
0.40
2.57
0.98
2.84
0.85
1.21
0.40
2.98
0.45
0.40
9.06
0.45
0.92
63
43.16
Shares (diluted)B
49.25
45.95
43.10
46.74
45.60
43.36
40.14
41.79
42.88
40.86
43.46
(2.17%)
(0.85%)
10
2.18
Buyback yield%
16.50
15.50
16.22
14.00
11.65
11.33
12.61
11.38
13.46
12.91
15.97
12.61
13.19
9
0.411
D/E ratiox
0.524
0.590
0.636
0.719
0.676
0.656
0.587
0.618
0.575
0.567
1.636
0.587
0.604
58
61.26
Enterprise valueRp B
113.5
117.7
128.0
143.8
133.5
135.8
133.4
136.1
124.9
122.3
174.7
(1.74%)
1.99%
29
133.6
LT debtRp B
55.60
51.89
46.91
48.95
51.49
52.96
49.24
44.45
47.56
47.61
160.2
(1.55%)
(2.47%)
88
Cost of revenue
2.11%
0.99×
Operating expenses
3.03%
1.09×
Property and equipment
14.93%
Spread over hurdle
10.83%