254.7
RevenueRp B
391.3
406.0
408.6
413.0
427.5
431.9
444.4
461.3
468.2
484.4
269.5
2.53%
2.39%
10
15.75
Revenue growth%
7.22
8.76
10.22
12.74
12.48
13.94
15.55
12.79
13.71
13.35
7.24
13.71
12.77
80
24.68
Gross margin%
22.22
23.64
22.90
22.27
24.71
21.84
21.30
19.60
21.86
20.58
24.03
21.30
22.04
45
21.45
Operating margin%
19.91
20.11
18.31
16.81
14.01
14.00
14.21
14.24
11.79
9.46
12.54
14.00
14.23
21
22.94
Net margin%
27.40
28.27
28.34
31.08
30.69
29.66
30.10
30.77
33.70
35.56
4.08
30.77
30.40
18
22.88
P/E ratio (avg)x
42.92
45.82
52.49
60.51
71.33
80.21
88.11
95.51
98.00
111.3
33.51
95.51
75.77
39
21.80
EV/EBITx
40.32
43.25
46.92
47.72
49.55
51.63
51.52
52.89
55.24
57.71
6.547
52.89
50.53
65
19.90
FCF yield (avg)%
8.36
10.08
7.16
9.28
10.87
11.92
9.96
7.32
7.50
7.50
21.99
7.50
8.82
22
16.03
FCF margin%
26.06
26.18
25.24
26.47
28.89
27.44
28.90
28.46
30.32
31.01
22.11
28.90
27.95
51
0.941
FCF / Net incomex
2.919
2.877
2.830
2.961
3.075
3.428
3.338
3.453
4.136
4.082
0.607
3.453
3.206
29
23.77
ROIC%
9.88
11.13
10.19
8.34
6.57
6.34
7.47
5.03
4.71
1.97
18.96
5.03
7.02
77
11.82
Return on equity%
26.32
25.55
25.65
27.02
29.58
28.84
26.56
28.86
29.49
30.62
5.38
28.86
27.93
54
14.24
Return on assets%
9.20
11.86
10.82
12.49
11.88
13.02
13.37
12.73
13.99
16.15
9.63
13.37
12.61
13
210.10
EPSRp
211.82
200.20
193.26
201.10
225.95
222.66
239.46
236.84
223.20
200.69
227.74
(2.34%)
(0.51%)
—
9.82
EPS growth%
28.84
31.19
33.68
31.25
28.31
29.48
27.60
28.00
29.73
32.04
29.10
29.48
29.61
66
170.67
Bookvalue per shRp
157.59
147.23
138.09
137.49
127.22
118.36
136.27
126.34
126.79
133.87
44.14
1.02%
(2.29%)
—
126.93
FCF per shareRp
224.10
228.50
266.74
290.51
327.05
344.82
395.55
401.04
392.51
415.91
146.34
4.92%
7.65%
—
212.52
Dividend per shRp
152.11
164.82
178.17
164.44
156.92
150.19
149.11
147.89
164.38
188.98
86.53
3.79%
1.91%
—
21.21
Div yield (avg)%
2.42
3.30
1.90
0.40
0.40
0.40
0.44
0.40
0.40
0.40
12.34
0.40
0.40
81
4.90
Payout ratio%
12.11
11.10
13.04
15.60
13.99
15.45
15.00
17.80
20.36
21.07
10.56
17.80
15.23
83
1.133
Shares (diluted)B
1.159
1.251
1.332
1.510
1.492
1.635
1.821
2.072
2.077
2.101
1.118
7.09%
5.92%
52
26.85
Buyback yield%
10.58
8.97
8.39
6.28
6.05
3.97
5.19
6.80
4.68
7.57
4.95
5.19
6.54
72
1.711
D/E ratiox
1.286
1.259
1.289
1.492
1.521
1.729
1.748
1.704
1.775
1.969
0.520
1.748
1.612
40
308.3
Enterprise valueRp B
394.9
420.1
408.1
477.4
488.2
515.2
546.0
553.7
648.3
649.3
97.93
5.87%
5.79%
8
202.2
LT debtRp B
335.8
390.1
449.6
477.5
538.7
568.4
655.0
691.4
749.3
831.1
70.37
9.06%
10.94%
77
Cost of revenue
2.67%
1.03×
Operating expenses
2.17%
0.98×
Property and equipment
18.22%
Return on capital
182.12%
Spread over hurdle
173.41%