48.87
RevenueRp B
199.4
203.9
211.7
217.9
228.3
234.6
243.7
247.6
257.6
265.3
53.78
3.05%
3.20%
14
11.09
Revenue growth%
5.96
5.03
6.38
8.39
9.07
10.19
9.99
11.98
11.73
10.06
9.29
10.19
9.53
93
20.22
Gross margin%
20.94
20.35
17.57
17.68
19.44
18.39
16.40
14.46
17.20
16.67
8.29
16.67
17.62
89
11.67
Operating margin%
26.97
25.04
26.89
26.94
27.62
26.98
26.82
28.12
27.44
26.53
22.00
26.98
26.96
36
7.92
Net margin%
1.10
2.62
4.11
2.71
2.11
3.42
3.60
5.09
4.88
7.12
29.92
4.88
3.51
52
23.20
P/E ratio (avg)x
36.41
41.39
41.79
42.92
43.78
42.76
44.94
46.20
45.22
54.55
16.09
45.22
43.35
74
16.20
EV/EBITx
18.85
19.11
19.86
17.14
17.99
17.79
17.83
17.19
17.69
15.92
6.601
17.69
17.81
13
17.57
FCF yield (avg)%
13.94
15.12
17.28
15.13
17.03
14.12
16.65
14.13
14.20
12.71
29.39
14.13
14.66
33
16.82
FCF margin%
29.38
29.04
27.21
25.26
25.23
27.60
25.92
25.75
23.43
20.73
27.20
25.75
25.83
63
0.642
FCF / Net incomex
0.337
0.348
0.358
0.366
0.399
0.429
0.395
0.379
0.369
0.419
0.425
0.395
0.374
95
24.68
ROIC%
19.62
18.88
21.59
19.53
17.15
16.19
17.19
14.22
11.46
12.15
2.36
14.22
17.17
31
17.29
Return on equity%
15.73
17.57
16.77
18.84
16.67
16.30
19.26
16.31
14.06
16.30
5.28
16.30
16.49
24
27.53
Return on assets%
5.41
5.90
6.19
5.98
6.63
4.18
4.39
6.53
4.55
2.73
8.67
4.39
5.65
55
15.40
EPSRp
27.71
27.64
29.91
28.46
32.11
32.31
35.10
35.31
39.07
36.61
16.53
2.66%
1.90%
—
17.29
EPS growth%
21.95
22.54
24.68
22.26
19.74
22.23
21.79
23.73
22.86
21.69
13.33
22.23
22.25
23
9.07
Bookvalue per shRp
15.23
13.31
12.01
10.58
9.46
9.12
8.94
8.70
9.03
8.62
11.47
(1.84%)
(4.78%)
—
15.59
FCF per shareRp
16.84
19.37
19.63
21.84
23.68
24.35
27.53
26.23
28.64
33.16
20.62
6.97%
6.60%
—
22.55
Dividend per shRp
39.13
36.95
37.03
40.44
40.09
41.26
38.92
42.81
41.37
46.44
12.04
2.98%
1.42%
—
6.74
Div yield (avg)%
27.83
28.22
30.50
28.19
27.23
28.83
29.03
26.92
24.00
24.32
19.17
26.92
28.01
32
14.46
Payout ratio%
9.52
11.67
11.95
14.83
12.26
11.38
11.40
9.76
10.07
12.99
29.91
11.38
11.53
16
3.287
Shares (diluted)B
5.142
6.164
6.092
6.252
6.411
7.416
8.811
10.39
11.75
12.05
3.350
13.46%
10.18%
24
19.14
Buyback yield%
10.52
12.63
14.04
11.78
10.35
9.73
9.02
10.62
13.20
13.28
3.15
10.62
11.20
63
0.749
D/E ratiox
2.357
2.734
2.853
3.314
3.840
4.087
4.705
4.614
4.730
5.544
0.709
4.705
3.963
5
30.23
Enterprise valueRp B
62.04
60.32
60.12
52.08
52.85
56.74
58.49
58.89
60.92
54.73
138.9
0.70%
(2.16%)
33
159.6
LT debtRp B
53.35
49.83
54.94
57.20
58.55
66.53
65.05
65.36
67.30
66.50
141.2
2.58%
1.38%
60
Cost of revenue
3.41%
1.02×
Operating expenses
3.15%
1.00×
Goodwill & intangibles
15.73%
Spread over hurdle
11.15%