203.1
RevenueRp B
237.8
235.8
233.0
233.1
231.0
236.1
239.7
239.1
237.7
238.4
220.8
0.63%
0.30%
56
10.28
Revenue growth%
11.88
14.02
11.85
9.32
9.36
8.48
10.99
10.37
8.90
6.42
15.74
8.90
9.86
9
22.97
Gross margin%
0.40
0.40
0.40
0.40
0.40
2.22
0.65
0.40
0.40
2.77
29.71
0.65
0.40
60
15.23
Operating margin%
8.94
7.90
6.75
8.17
5.42
6.96
5.54
8.00
10.10
9.19
5.73
8.00
7.95
80
11.01
Net margin%
12.09
13.72
16.20
14.47
15.85
15.30
13.56
11.42
12.83
15.32
14.46
13.56
14.09
83
21.27
P/E ratio (avg)x
33.70
37.90
41.87
45.55
51.91
59.09
60.87
61.75
61.94
66.91
34.85
61.75
55.50
28
32.79
EV/EBITx
56.77
66.06
72.71
79.77
85.17
100.7
109.9
130.1
148.6
171.0
37.61
130.1
92.92
86
22.82
FCF yield (avg)%
16.15
14.90
12.13
14.16
16.20
18.69
16.00
14.64
17.32
17.81
7.19
17.32
16.07
89
11.25
FCF margin%
20.40
19.61
19.59
16.73
15.30
15.88
17.42
19.27
21.05
22.20
7.13
19.27
19.43
49
0.533
FCF / Net incomex
2.641
2.986
3.109
3.652
4.069
4.644
5.040
4.967
5.988
7.072
0.953
5.040
4.356
39
23.99
ROIC%
17.92
16.73
15.04
12.99
13.80
13.39
12.38
11.08
10.48
11.29
9.33
11.29
13.19
91
20.98
Return on equity%
20.40
20.21
21.54
18.91
16.61
16.46
14.67
12.61
12.89
14.20
29.39
14.20
16.54
87
2.80
Return on assets%
19.45
20.93
23.39
20.47
18.28
18.57
18.63
16.71
15.54
15.91
8.10
16.71
18.60
47
2.78
EPSRp
2.07
2.31
2.27
2.02
1.87
1.76
1.65
1.52
1.59
1.46
2.87
(4.86%)
(4.54%)
—
18.70
EPS growth%
6.43
5.19
3.07
1.36
0.40
0.40
3.29
2.60
0.40
0.40
29.71
0.40
1.98
52
0.69
Bookvalue per shRp
2.48
2.73
3.11
3.34
3.37
3.99
4.12
4.62
5.26
5.52
4.05
10.41%
9.70%
—
2.29
FCF per shareRp
3.13
3.07
3.01
3.55
4.09
3.86
3.81
3.60
3.78
4.30
2.98
1.00%
3.35%
—
4.94
Dividend per shRp
2.53
2.42
2.43
2.40
2.14
2.17
2.04
1.93
2.11
2.16
4.14
0.21%
(1.28%)
—
13.90
Div yield (avg)%
28.21
27.38
30.32
30.27
30.24
32.47
34.50
32.00
32.36
30.11
11.22
32.36
30.30
24
27.06
Payout ratio%
20.93
22.24
22.77
23.49
21.39
19.73
19.66
18.86
21.72
19.39
7.38
19.66
21.16
13
24.35
Shares (diluted)B
22.09
21.31
22.72
25.90
24.05
25.61
28.79
29.56
27.48
24.97
25.39
0.75%
2.16%
94
27.68
Buyback yield%
19.29
21.34
19.97
18.23
16.57
14.44
14.60
12.01
12.89
14.98
7.19
14.44
15.77
27
0.210
D/E ratiox
1.377
1.343
1.282
1.350
1.476
1.301
1.413
1.546
1.439
1.330
1.548
1.413
1.363
16
217.5
Enterprise valueRp B
50.06
53.63
51.06
51.35
51.19
46.29
47.76
49.74
50.25
43.92
271.8
(3.02%)
(1.22%)
47
147.3
LT debtRp B
95.10
99.75
111.8
128.2
125.8
142.3
149.4
155.0
166.8
154.8
21.86
4.23%
5.67%
41
Cost of revenue
0.61%
1.03×
Operating expenses
(0.37%)
0.94×
Spread over hurdle
(8.01%)