90.80
RevenueRp B
112.3
115.8
119.3
122.5
125.0
127.7
132.8
140.9
144.0
147.5
100.5
3.37%
3.31%
35
14.53
Revenue growth%
8.06
5.59
4.50
5.45
4.54
6.27
8.80
11.48
14.45
14.61
28.34
11.48
7.16
44
29.23
Gross margin%
19.10
18.64
19.03
18.76
17.77
18.63
21.07
19.78
22.22
20.70
28.54
20.70
19.06
33
16.36
Operating margin%
13.12
11.70
12.73
9.95
8.31
10.17
9.31
9.73
10.29
11.36
19.30
10.17
10.23
78
2.88
Net margin%
17.99
16.51
14.23
15.91
16.48
17.80
16.82
18.23
17.43
15.04
25.70
17.43
16.67
25
36.64
P/E ratio (avg)x
43.49
48.37
47.47
50.32
48.72
53.27
57.49
67.76
67.55
69.75
19.42
67.55
51.80
56
33.24
EV/EBITx
50.07
50.96
52.10
56.23
60.29
67.07
71.97
74.24
78.47
91.36
26.81
74.24
63.68
72
28.54
FCF yield (avg)%
24.46
24.63
22.30
19.68
21.83
23.10
22.56
22.65
24.81
27.01
3.42
23.10
22.88
46
6.42
FCF margin%
28.66
29.79
30.42
32.55
30.74
31.55
31.95
32.55
32.08
30.78
24.12
31.95
31.17
13
0.325
FCF / Net incomex
1.333
1.377
1.343
1.426
1.454
1.619
1.755
1.579
1.425
1.292
1.112
1.579
1.425
59
15.73
ROIC%
5.39
6.58
7.03
5.59
6.78
9.20
7.01
4.36
5.98
6.38
14.47
6.38
6.48
18
11.08
Return on equity%
10.66
11.38
11.31
11.68
11.49
10.20
10.27
10.04
9.17
9.50
22.07
10.04
10.47
8
6.19
Return on assets%
6.94
4.51
2.15
3.65
2.69
4.72
2.91
3.40
6.35
4.14
12.80
4.14
3.90
5
23.46
EPSRp
63.30
64.60
74.20
84.83
87.20
101.63
98.91
117.15
136.08
150.24
24.13
11.49%
10.87%
—
15.95
EPS growth%
30.35
31.49
30.34
29.73
29.04
29.56
29.35
30.23
28.55
25.94
18.20
29.35
29.64
37
52.73
Bookvalue per shRp
32.48
33.87
34.58
38.69
41.30
43.97
43.38
50.68
58.47
55.07
56.36
5.92%
6.40%
—
34.65
FCF per shareRp
45.14
53.57
55.50
58.34
69.30
72.25
75.70
82.84
87.33
88.90
44.67
5.11%
7.43%
—
45.66
Dividend per shRp
13.67
14.05
13.83
14.00
13.29
12.40
12.77
11.85
11.69
12.56
19.98
(1.12%)
(0.05%)
—
22.79
Div yield (avg)%
27.95
27.58
30.35
29.10
26.10
28.51
29.67
29.47
28.06
30.13
9.88
29.47
28.80
16
13.95
Payout ratio%
28.94
28.22
29.65
30.13
29.83
31.13
29.85
32.48
30.60
30.77
26.68
30.77
29.99
72
1.800
Shares (diluted)B
2.327
2.525
2.593
2.844
3.217
3.387
3.876
3.666
3.717
3.812
1.835
3.45%
5.89%
13
26.95
Buyback yield%
22.83
23.68
24.41
25.60
25.77
28.62
29.89
32.61
31.35
31.85
13.15
31.35
27.19
90
1.317
D/E ratiox
1.027
0.952
0.928
0.966
1.068
1.134
1.250
1.163
1.049
1.054
1.375
1.134
1.051
83
62.86
Enterprise valueRp B
74.62
76.07
87.93
89.91
101.0
97.83
95.08
103.2
118.0
121.6
44.39
3.80%
5.82%
43
76.29
LT debtRp B
79.93
90.68
103.7
95.04
97.78
98.89
91.77
90.78
98.83
104.1
98.54
1.26%
3.30%
28
Cost of revenue
3.51%
1.02×
Operating expenses
2.84%
0.96×
Cash and investments
17.57%