157.8
RevenueRp B
185.7
186.0
184.2
186.4
187.2
184.0
189.6
191.9
189.3
190.9
169.9
0.39%
0.22%
32
19.97
Revenue growth%
18.19
17.22
14.23
11.77
9.74
10.59
9.10
9.41
9.34
9.78
8.01
9.41
10.18
79
23.37
Gross margin%
2.98
1.37
0.40
1.58
3.74
6.15
7.38
5.98
5.72
6.30
21.45
6.15
4.73
51
7.01
Operating margin%
0.40
0.40
0.40
2.99
3.81
3.55
4.62
4.72
3.32
4.51
12.16
4.51
3.44
40
13.31
Net margin%
11.21
12.93
11.46
9.06
6.49
6.03
8.33
6.49
7.47
6.49
18.06
6.49
7.90
28
24.97
P/E ratio (avg)x
14.95
15.52
16.35
18.98
19.67
20.99
21.63
24.74
28.42
27.61
27.11
24.74
20.33
93
27.72
EV/EBITx
14.12
14.04
15.50
15.33
15.49
16.88
19.82
22.11
25.45
26.98
19.90
22.11
16.19
50
11.22
FCF yield (avg)%
21.09
22.60
20.42
21.02
21.17
23.15
25.17
22.69
24.04
22.65
5.93
23.15
22.62
31
28.40
FCF margin%
7.20
6.95
7.57
8.61
8.95
8.37
10.57
11.08
13.62
12.63
22.11
11.08
8.78
54
1.513
FCF / Net incomex
1.344
1.163
1.000
0.916
0.789
0.866
0.911
0.831
0.773
0.768
1.758
0.831
0.889
84
27.46
ROIC%
27.78
26.17
26.12
24.12
26.19
24.53
26.27
24.99
23.02
24.86
7.68
24.86
25.55
19
8.01
Return on equity%
8.10
5.83
4.07
3.59
5.84
5.46
7.80
5.66
4.60
6.55
26.16
5.66
5.74
58
29.12
Return on assets%
14.42
13.73
12.89
14.09
16.75
15.62
13.04
13.69
13.54
14.62
27.10
13.69
13.91
19
76.29
EPSRp
258.23
266.42
238.90
268.57
250.03
221.36
247.49
268.90
282.53
252.51
85.21
0.20%
(0.01%)
—
27.58
EPS growth%
10.05
7.38
6.87
4.56
1.93
0.40
0.40
0.40
0.40
2.85
13.30
0.40
2.39
6
296.75
Bookvalue per shRp
100.17
92.72
96.42
106.03
113.29
126.16
118.58
137.17
134.85
155.16
240.06
6.49%
5.53%
—
188.44
FCF per shareRp
348.27
401.45
426.23
424.25
443.99
435.55
446.03
441.63
446.57
521.50
182.77
3.27%
4.61%
—
48.64
Dividend per shRp
305.18
342.78
347.43
406.95
475.78
451.92
530.47
517.61
506.01
569.93
168.91
3.68%
7.86%
—
18.17
Div yield (avg)%
16.20
18.32
18.18
15.36
12.63
14.51
16.98
17.62
20.09
21.01
24.32
17.62
17.30
51
23.18
Payout ratio%
25.60
27.95
28.32
30.21
30.48
32.76
32.84
30.65
32.80
34.96
15.21
32.80
30.57
78
417.7
Shares (diluted)M
464.5
492.6
542.4
527.0
485.9
514.6
500.1
507.7
526.9
552.8
410.6
2.62%
1.71%
28
24.06
Buyback yield%
33.85
34.95
33.70
35.46
33.39
32.61
35.52
34.72
36.17
33.20
26.59
34.72
34.28
61
0.745
D/E ratiox
1.413
1.490
1.402
1.614
1.515
1.512
1.775
1.785
2.040
1.928
0.104
1.785
1.564
42
24.73
Enterprise valueRp B
12.52
13.37
13.11
14.04
14.58
15.47
17.11
16.24
17.25
18.93
99.44
5.36%
3.91%
63
69.82
LT debtRp B
32.30
31.52
32.69
29.97
29.46
27.25
27.47
27.25
25.07
22.37
132.6
(5.36%)
(3.50%)
19
Cost of revenue
0.13%
0.99×
Operating expenses
0.37%
1.01×
Goodwill & intangibles
19.77%
Spread over hurdle
18.08%