364.0
RevenueRp B
371.4
375.1
375.8
373.9
374.9
372.8
367.0
364.1
373.3
380.4
382.3
0.29%
0.38%
49
19.83
Revenue growth%
33.60
36.30
34.43
33.89
33.07
32.13
30.91
29.09
29.17
31.06
2.78
30.91
32.60
88
20.71
Gross margin%
2.28
2.00
4.37
5.59
7.21
6.80
8.86
6.38
6.78
8.08
8.65
6.80
6.58
57
5.08
Operating margin%
25.28
23.60
23.50
25.37
23.40
25.55
26.59
25.67
24.50
26.46
7.98
25.67
25.32
92
18.32
Net margin%
0.40
0.40
0.40
2.61
5.37
7.93
9.53
8.05
9.84
9.26
24.92
9.26
6.65
69
22.60
P/E ratio (avg)x
11.56
11.57
10.66
10.31
8.895
8.844
8.948
9.588
9.550
9.700
15.91
9.550
9.644
52
36.00
EV/EBITx
46.49
43.56
42.39
43.51
39.27
36.62
34.90
37.17
36.25
36.67
11.67
36.62
38.22
32
25.24
FCF yield (avg)%
6.40
9.07
8.24
5.79
3.03
3.87
3.23
5.19
8.03
8.25
5.43
5.19
6.10
49
8.57
FCF margin%
7.66
9.80
12.46
14.48
11.90
13.73
12.28
11.26
11.28
8.49
13.95
11.28
11.59
82
0.921
FCF / Net incomex
0.370
0.418
0.461
0.452
0.485
0.467
0.501
0.481
0.514
0.569
1.641
0.501
0.474
76
17.48
ROIC%
11.88
13.97
15.59
15.59
13.96
11.63
12.89
15.16
13.80
12.08
12.67
12.89
13.88
68
18.13
Return on equity%
18.91
21.26
19.97
18.18
17.16
16.44
17.16
15.52
15.54
15.50
4.49
15.54
17.16
25
25.44
Return on assets%
15.99
16.03
18.99
20.91
21.65
22.42
22.72
24.98
23.08
23.34
10.61
23.08
22.04
30
9.05
EPSRp
3.94
4.05
4.02
4.48
5.21
6.06
6.08
6.08
7.01
8.40
9.92
10.02%
7.91%
—
12.44
EPS growth%
26.56
27.19
27.62
27.16
29.44
28.87
26.32
26.64
24.92
26.15
15.27
26.32
26.90
71
12.30
Bookvalue per shRp
13.14
15.21
16.79
16.78
19.77
19.33
21.97
24.85
26.54
31.29
4.91
9.62%
10.24%
—
7.78
FCF per shareRp
13.88
14.62
15.41
16.18
16.30
18.73
20.46
21.49
21.71
22.90
7.05
7.03%
6.42%
—
21.88
Dividend per shRp
15.70
14.61
14.80
14.12
13.68
12.74
12.22
11.42
11.05
10.74
20.69
(4.72%)
(4.62%)
—
29.65
Div yield (avg)%
5.08
3.38
4.08
4.50
6.32
7.93
5.75
3.03
2.37
0.40
25.89
3.03
4.29
32
4.21
Payout ratio%
6.84
7.07
7.49
6.95
6.86
6.87
7.35
4.94
4.30
2.92
21.96
4.94
6.86
16
6.787
Shares (diluted)B
6.529
7.162
7.274
7.398
8.168
7.719
8.677
9.353
9.487
8.712
6.933
1.30%
3.13%
62
26.01
Buyback yield%
9.66
9.25
11.84
10.24
11.64
12.34
11.86
10.63
9.29
8.98
13.04
10.63
10.43
81
1.386
D/E ratiox
0.303
0.298
0.343
0.403
0.449
0.421
0.431
0.477
0.469
0.452
0.493
0.452
0.426
37
244.3
Enterprise valueRp B
19.61
16.88
14.82
12.86
13.49
13.91
15.10
13.81
12.77
11.08
428.2
(3.86%)
(5.66%)
66
157.6
LT debtRp B
168.6
177.0
195.7
184.8
180.1
163.4
169.8
159.6
147.0
149.7
326.1
(3.64%)
(1.93%)
12
Cost of revenue
0.23%
0.99×
Operating expenses
0.79%
1.04×
Cash and investments
17.78%
Return on capital
125.29%
Spread over hurdle
115.10%