281.8
RevenueRp B
251.5
257.9
264.2
265.4
268.8
268.4
272.4
275.5
278.3
291.0
294.8
1.60%
1.82%
91
4.56
Revenue growth%
32.30
30.07
31.45
34.38
36.37
38.08
40.91
43.81
41.47
40.97
20.44
40.97
37.23
84
29.23
Gross margin%
20.05
22.40
23.60
26.32
24.84
25.32
27.60
26.03
26.90
27.59
6.33
26.90
25.68
32
12.55
Operating margin%
13.45
14.91
12.81
10.51
11.70
8.97
11.71
11.90
9.63
8.79
13.44
9.63
11.71
50
15.24
Net margin%
30.17
27.80
27.84
27.96
28.43
26.51
26.50
25.26
23.09
20.52
4.23
25.26
27.16
44
36.59
P/E ratio (avg)x
24.35
29.30
28.94
28.23
33.18
36.62
38.53
43.48
48.32
48.86
9.406
43.48
34.90
28
35.99
EV/EBITx
24.11
25.59
26.41
26.04
25.13
23.87
25.93
26.12
26.75
23.34
33.95
25.93
25.76
43
18.08
FCF yield (avg)%
9.38
10.53
9.28
8.32
7.42
10.37
11.31
9.01
7.96
7.40
21.91
9.01
9.14
73
13.24
FCF margin%
4.70
5.69
3.84
4.74
2.89
1.27
1.30
0.42
1.59
0.40
26.12
1.27
2.24
57
0.206
FCF / Net incomex
2.716
2.835
3.145
3.569
3.857
3.933
4.439
4.547
5.196
5.201
0.418
4.547
3.895
72
5.63
ROIC%
13.54
12.21
14.67
13.71
16.13
18.78
17.99
17.26
16.16
13.18
19.45
17.26
15.40
10
13.90
Return on equity%
15.09
17.38
18.42
15.77
14.74
16.77
14.64
15.39
17.45
19.88
25.98
16.77
16.27
69
2.27
Return on assets%
12.17
11.59
11.93
14.57
14.25
12.90
10.52
8.14
9.59
9.26
22.54
9.59
11.76
83
17.29
EPSRp
29.22
28.69
29.17
28.70
31.02
30.74
32.86
31.45
31.55
32.76
18.16
1.10%
2.62%
—
15.61
EPS growth%
25.29
27.83
27.64
24.92
24.57
23.77
24.16
25.87
26.85
25.47
25.31
25.47
25.38
68
9.31
Bookvalue per shRp
24.22
21.48
21.21
21.35
23.48
24.16
25.91
28.46
29.65
30.12
37.65
5.11%
0.95%
—
7.81
FCF per shareRp
42.58
48.98
54.22
59.72
58.73
57.79
67.02
70.74
79.41
92.60
18.54
9.54%
7.56%
—
15.77
Dividend per shRp
12.88
12.98
13.76
14.82
15.28
17.31
15.65
14.09
13.94
13.54
35.47
(2.39%)
1.31%
—
10.69
Div yield (avg)%
22.11
22.57
24.35
22.64
22.27
22.44
22.11
24.80
25.27
26.29
27.99
24.80
22.60
28
28.21
Payout ratio%
17.62
18.94
17.58
19.41
17.97
18.46
18.47
19.99
20.59
19.15
28.84
19.15
18.70
21
2.058
Shares (diluted)B
2.084
2.016
1.956
2.139
2.325
2.132
2.119
2.080
2.308
2.082
1.976
(2.19%)
0.75%
48
8.49
Buyback yield%
0.40
0.40
0.40
1.70
4.45
2.75
0.47
0.40
1.78
0.46
21.53
0.47
0.46
56
0.697
D/E ratiox
1.566
1.561
1.601
1.670
1.556
1.457
1.425
1.517
1.472
1.571
0.353
1.472
1.558
20
229.6
Enterprise valueRp B
282.0
276.8
278.6
252.9
247.9
236.9
235.7
245.2
235.8
212.7
241.4
(3.02%)
(3.52%)
80
212.1
LT debtRp B
185.0
205.0
193.6
220.2
216.1
207.5
193.1
175.7
182.7
170.2
94.04
(4.66%)
(0.63%)
25
Cost of revenue
1.88%
1.01×
Operating expenses
0.97%
0.92×
Cash and investments
18.82%
Property and equipment
17.45%
Goodwill & intangibles
16.52%