247.7
RevenueRp B
327.2
342.8
368.2
382.0
395.7
411.0
439.7
468.5
507.2
546.5
253.3
6.67%
5.74%
16
25.24
Revenue growth%
23.69
26.01
24.68
22.01
20.31
23.13
25.43
28.23
29.13
27.01
20.18
27.01
25.06
84
9.69
Gross margin%
15.44
14.40
14.59
16.06
14.30
15.49
15.25
14.35
15.53
16.63
5.94
15.49
15.35
58
13.21
Operating margin%
22.54
23.38
20.99
21.81
19.46
20.37
19.71
18.90
18.82
17.48
20.33
18.90
20.04
22
21.01
Net margin%
16.21
13.52
12.71
10.82
10.36
13.28
13.86
14.84
15.17
13.38
23.88
13.86
13.45
30
19.97
P/E ratio (avg)x
20.65
21.01
22.81
24.72
28.21
30.44
31.31
33.50
33.34
39.16
19.15
33.34
29.32
63
11.77
EV/EBITx
37.68
43.99
48.27
48.68
45.84
45.28
45.96
43.70
43.75
45.70
34.82
45.28
45.49
16
5.73
FCF yield (avg)%
19.99
22.93
21.59
24.27
26.42
28.70
29.48
29.56
31.99
29.06
20.56
29.48
27.56
9
17.25
FCF margin%
16.35
18.15
20.53
23.39
21.84
20.29
21.19
19.49
20.17
20.70
27.73
20.29
20.41
89
0.566
FCF / Net incomex
0.259
0.250
0.267
0.243
0.229
0.251
0.263
0.257
0.276
0.285
0.646
0.263
0.258
27
8.33
ROIC%
15.26
16.23
18.10
16.53
19.39
21.55
20.87
22.57
20.13
21.67
11.11
21.55
19.76
47
3.47
Return on equity%
7.45
9.40
6.65
7.48
4.85
3.24
1.03
0.40
0.40
1.82
16.67
1.03
4.05
22
4.71
Return on assets%
26.32
27.47
26.83
26.64
25.60
26.19
26.57
26.59
26.06
27.48
13.52
26.57
26.58
89
0.64
EPSRp
2.76
2.98
3.02
3.16
2.80
2.47
2.28
2.36
2.24
2.23
0.69
(4.43%)
(3.19%)
—
12.71
EPS growth%
16.07
18.94
20.71
22.84
22.57
23.94
21.41
22.54
24.94
24.88
4.08
23.94
22.55
88
2.35
Bookvalue per shRp
4.00
3.73
3.93
4.37
4.32
4.64
4.50
4.84
4.67
4.74
3.20
1.90%
1.52%
—
1.84
FCF per shareRp
2.43
2.74
3.08
3.43
3.83
3.58
3.58
3.88
3.89
4.39
3.74
2.77%
6.87%
—
2.38
Dividend per shRp
4.38
4.06
3.69
3.54
3.54
3.73
3.77
3.61
3.97
3.82
1.69
1.54%
(1.68%)
—
2.52
Div yield (avg)%
13.71
14.82
12.30
9.69
8.96
9.59
9.15
8.50
8.11
10.64
5.79
9.15
9.64
41
19.94
Payout ratio%
10.08
11.60
9.99
9.59
11.58
10.96
11.99
10.36
9.69
6.76
18.09
10.36
10.22
32
58.56
Shares (diluted)B
69.36
73.58
71.03
75.13
68.15
62.08
63.98
62.24
58.40
65.83
58.52
(0.69%)
0.56%
75
17.89
Buyback yield%
12.49
12.96
15.84
12.86
14.29
13.58
15.40
17.15
14.79
12.82
22.71
14.79
13.94
71
0.142
D/E ratiox
1.466
1.494
1.349
1.423
1.440
1.445
1.604
1.691
1.587
1.510
0.832
1.587
1.480
92
167.9
Enterprise valueRp B
90.29
96.16
109.0
126.0
140.9
153.0
162.2
160.6
173.6
204.4
315.1
7.73%
9.89%
75
187.6
LT debtRp B
414.1
380.2
409.2
387.2
361.9
347.4
356.4
369.3
418.0
431.9
221.0
3.60%
0.02%
38
Cost of revenue
5.74%
1.00×
Operating expenses
6.14%
1.04×
Goodwill & intangibles
15.46%
Spread over hurdle
(4.19%)