64.55
RevenueRp B
216.2
227.5
237.4
253.1
262.7
280.0
294.4
313.4
325.2
340.9
67.86
5.35%
4.88%
28
14.88
Revenue growth%
32.28
31.96
31.69
29.31
26.55
27.26
27.68
30.62
28.38
27.30
11.34
27.68
28.85
59
8.29
Gross margin%
20.33
21.92
19.27
17.27
19.12
20.93
23.91
21.77
21.76
22.36
6.26
21.77
21.34
44
7.64
Operating margin%
3.66
4.84
2.37
3.20
1.34
3.95
1.46
0.40
0.40
0.40
28.65
0.40
1.91
74
14.77
Net margin%
10.50
8.75
7.49
4.93
4.32
7.26
9.67
7.87
7.33
7.57
22.21
7.57
7.53
57
32.00
P/E ratio (avg)x
29.83
31.80
33.14
35.05
31.49
28.09
29.73
29.65
32.86
30.00
33.24
29.73
30.74
16
32.67
EV/EBITx
15.51
15.72
16.80
18.18
19.52
21.23
21.05
23.83
23.80
24.06
24.78
23.80
20.29
17
12.65
FCF yield (avg)%
6.66
8.38
7.20
9.06
10.87
9.02
11.59
14.31
15.88
12.94
15.61
12.94
9.96
87
27.07
FCF margin%
17.44
14.84
13.19
12.16
13.44
14.06
12.64
14.31
14.11
11.69
28.84
14.06
13.75
47
0.250
FCF / Net incomex
0.199
0.205
0.243
0.237
0.237
0.285
0.287
0.302
0.362
0.395
0.974
0.302
0.264
26
12.97
ROIC%
29.81
29.89
32.73
30.56
30.23
28.67
26.62
28.20
29.99
31.69
24.13
28.67
29.94
49
13.92
Return on equity%
7.14
7.97
9.17
7.18
4.84
6.07
8.76
9.64
6.92
7.23
2.66
7.23
7.21
6
2.88
Return on assets%
29.89
32.60
32.99
31.84
31.29
31.20
30.88
30.01
27.29
28.19
28.94
30.01
31.04
87
3.93
EPSRp
2.24
2.13
1.84
1.78
1.58
1.71
1.83
1.81
1.58
1.63
4.15
0.60%
(4.00%)
—
20.55
EPS growth%
25.15
22.28
25.18
26.68
27.48
29.21
26.96
27.61
30.46
30.84
25.97
29.21
27.22
87
5.29
Bookvalue per shRp
16.43
16.70
19.02
18.82
21.10
22.78
23.54
22.30
22.45
26.08
12.28
4.33%
4.40%
—
4.55
FCF per shareRp
14.82
16.82
17.96
20.56
23.93
26.00
29.46
31.58
31.47
36.47
3.77
8.80%
9.73%
—
9.02
Dividend per shRp
5.57
6.36
7.26
8.34
8.34
8.19
8.24
9.04
9.06
9.37
7.86
2.37%
5.50%
—
26.94
Div yield (avg)%
19.45
19.90
21.80
21.84
19.01
17.42
17.26
17.36
18.67
16.17
14.48
17.36
18.84
92
14.18
Payout ratio%
27.61
29.44
26.54
23.70
21.21
22.24
22.69
24.94
26.04
27.65
16.67
24.94
25.49
87
10.10
Shares (diluted)B
14.87
16.05
17.92
17.39
17.79
19.61
21.91
25.82
29.99
36.21
10.19
15.28%
9.27%
85
16.30
Buyback yield%
28.49
27.24
26.52
28.96
27.12
27.52
25.35
25.65
23.58
23.22
12.93
25.35
26.82
27
0.667
D/E ratiox
0.981
1.053
1.180
1.170
1.251
1.345
1.427
1.328
1.222
1.334
0.577
1.334
1.237
79
48.96
Enterprise valueRp B
78.11
75.90
77.42
78.97
82.73
88.17
99.75
95.55
97.43
99.72
235.4
3.81%
1.69%
68
37.89
LT debtRp B
32.19
34.66
36.73
35.44
37.98
37.80
36.65
35.30
33.13
36.41
122.3
(0.84%)
2.22%
15
Cost of revenue
4.75%
0.99×
Operating expenses
5.08%
1.02×