179.6
RevenueRp B
87.73
93.73
101.7
112.4
124.5
132.9
145.1
154.0
170.8
184.8
195.0
8.23%
8.36%
40
9.18
Revenue growth%
20.43
22.43
23.79
23.56
20.61
22.31
19.57
22.44
23.85
23.47
26.21
22.44
22.44
64
23.07
Gross margin%
17.94
19.27
21.12
20.56
21.15
20.18
22.64
20.52
20.90
21.80
16.90
20.90
20.73
7
23.94
Operating margin%
10.85
11.55
14.10
16.59
17.48
18.37
16.96
14.58
14.29
11.65
20.49
14.58
14.43
73
4.21
Net margin%
12.46
10.83
13.73
11.80
11.46
10.80
13.70
15.16
15.91
14.36
26.94
14.36
13.08
49
17.70
P/E ratio (avg)x
18.53
20.33
20.65
20.52
19.37
18.19
18.69
20.30
19.80
18.55
10.69
18.69
19.58
90
10.37
EV/EBITx
17.51
16.02
17.58
17.79
18.56
17.92
17.86
17.06
17.67
18.70
31.29
17.86
17.73
22
4.76
FCF yield (avg)%
26.92
26.57
24.18
24.92
26.26
27.52
29.26
29.21
31.05
29.26
13.41
29.26
27.22
36
19.49
FCF margin%
17.75
17.24
17.41
20.10
17.42
17.13
19.27
20.93
22.47
23.68
22.45
20.93
18.51
27
1.089
FCF / Net incomex
0.334
0.296
0.299
0.281
0.250
0.251
0.233
0.254
0.230
0.198
0.871
0.233
0.253
56
16.93
ROIC%
0.81
0.40
1.20
0.40
2.96
3.10
2.62
3.53
2.25
0.49
28.82
2.62
1.73
6
22.14
Return on equity%
6.41
7.23
4.59
6.48
4.68
3.65
3.03
0.41
1.96
0.75
22.73
1.96
4.12
53
5.90
Return on assets%
24.12
21.47
18.84
18.18
21.08
18.44
15.59
13.65
15.58
17.70
21.44
15.59
18.31
61
83.36
EPSRp
146.91
147.36
169.28
188.44
198.49
181.95
186.40
173.80
168.03
180.49
92.87
(1.88%)
3.12%
—
20.96
EPS growth%
21.10
21.30
18.53
16.88
19.87
22.13
21.30
21.49
23.30
20.78
17.27
21.49
21.20
47
60.18
Bookvalue per shRp
26.14
26.34
26.02
29.02
34.39
37.81
40.19
42.21
50.34
59.89
50.77
11.74%
10.01%
—
30.39
FCF per shareRp
83.62
91.56
100.40
119.16
121.06
138.71
164.24
188.46
222.29
254.41
30.02
16.01%
12.51%
—
25.98
Dividend per shRp
129.47
147.48
147.82
168.69
173.37
163.56
179.85
187.07
202.67
188.56
16.17
1.69%
4.99%
—
13.57
Div yield (avg)%
0.40
2.01
3.48
2.57
3.33
5.52
4.61
2.54
4.85
4.71
28.40
4.71
3.40
77
28.67
Payout ratio%
30.24
31.69
33.05
31.70
34.52
35.58
37.61
35.30
33.07
34.34
27.21
35.30
33.71
14
1.005
Shares (diluted)B
0.978
0.950
0.934
0.974
1.050
1.039
1.130
1.227
1.190
1.056
0.991
0.11%
1.10%
57
14.93
Buyback yield%
30.43
30.04
32.62
30.00
28.90
29.14
31.19
29.29
26.73
25.88
18.57
29.14
29.64
63
0.301
D/E ratiox
0.765
0.778
0.770
0.809
0.761
0.738
0.789
0.807
0.745
0.724
1.089
0.745
0.767
27
190.7
Enterprise valueRp B
70.65
76.25
85.68
100.9
121.8
140.6
167.3
180.0
192.2
199.8
85.55
10.41%
11.49%
30
164.7
LT debtRp B
12.13
13.58
13.87
14.06
15.90
15.37
16.66
15.61
14.22
14.51
184.6
(1.81%)
1.25%
58
Cost of revenue
7.99%
0.97×
Operating expenses
8.69%
1.03×
Cash and investments
16.00%
Goodwill & intangibles
15.38%