21.82
RevenueRp B
141.3
150.4
159.6
168.1
180.9
197.4
215.3
234.7
246.3
260.5
23.15
7.57%
7.06%
10
18.09
Revenue growth%
22.56
21.59
19.70
17.80
20.50
19.51
19.32
16.59
14.54
15.80
29.29
16.59
19.42
56
2.04
Gross margin%
17.07
17.23
17.94
20.71
21.98
21.30
21.67
20.18
22.82
24.63
27.62
21.67
21.01
76
15.99
Operating margin%
23.30
25.22
24.18
25.14
22.50
22.14
21.82
22.82
21.12
20.20
8.46
21.82
22.66
68
18.57
Net margin%
25.39
24.39
25.29
26.48
27.57
26.36
26.67
24.45
24.38
23.12
16.51
24.45
25.34
73
8.296
P/E ratio (avg)x
22.78
20.96
21.75
19.20
18.29
17.62
18.20
17.25
19.00
19.63
36.85
18.20
19.10
33
36.64
EV/EBITx
25.23
27.50
27.84
29.08
30.05
33.26
37.13
36.50
36.72
41.73
17.85
36.72
31.66
16
27.81
FCF yield (avg)%
1.28
0.40
2.69
4.35
3.21
4.86
5.62
2.76
2.44
5.41
3.46
4.86
2.99
32
2.57
FCF margin%
8.05
7.32
5.53
7.07
9.84
12.61
12.25
12.19
11.95
12.91
20.39
12.25
10.89
74
1.386
FCF / Net incomex
0.976
0.992
1.118
1.217
1.217
1.311
1.243
1.160
1.158
1.204
0.448
1.204
1.182
31
9.08
ROIC%
25.44
26.59
27.26
29.60
30.20
30.93
31.35
31.92
34.42
31.87
10.82
31.87
30.56
87
4.98
Return on equity%
11.77
14.27
14.80
13.45
16.09
17.14
14.15
14.86
12.16
11.03
19.62
14.15
14.21
92
23.81
Return on assets%
13.50
11.88
9.94
7.48
5.20
6.65
4.50
4.73
4.56
3.49
6.40
4.56
5.92
78
11.99
EPSRp
27.17
26.22
28.98
26.86
30.73
31.68
36.28
36.13
34.16
31.13
12.76
0.26%
2.16%
—
7.49
EPS growth%
6.45
3.97
2.11
3.62
0.86
0.60
0.40
0.68
1.99
0.40
17.66
0.60
1.42
68
13.19
Bookvalue per shRp
17.41
18.44
20.44
20.70
24.45
24.42
27.83
27.42
30.29
30.99
16.36
4.85%
7.47%
—
7.02
FCF per shareRp
14.46
16.65
16.39
19.60
21.27
22.78
25.97
31.62
37.71
44.75
18.71
16.04%
12.42%
—
6.78
Dividend per shRp
15.78
16.33
16.30
15.46
13.89
12.27
11.71
10.89
10.17
10.67
5.15
(5.14%)
(4.41%)
—
10.54
Div yield (avg)%
24.61
27.17
27.05
25.97
28.45
26.98
24.52
25.19
24.75
23.27
24.89
24.75
25.58
91
9.30
Payout ratio%
2.67
3.15
2.57
3.22
3.68
0.91
0.40
0.40
0.40
0.40
18.87
0.40
1.74
75
9.278
Shares (diluted)B
8.257
8.830
8.510
8.653
9.523
9.967
10.31
10.38
10.72
10.81
9.513
2.56%
1.77%
70
26.51
Buyback yield%
8.34
9.20
9.86
12.74
13.02
11.94
11.60
11.93
14.04
13.32
5.81
11.94
11.94
55
1.178
D/E ratiox
0.709
0.709
0.828
1.000
1.187
1.165
1.229
1.485
1.597
1.621
0.966
1.485
1.176
74
201.5
Enterprise valueRp B
204.0
227.0
242.7
225.0
226.2
212.9
204.6
222.9
215.9
239.1
265.6
1.11%
1.32%
74
140.7
LT debtRp B
245.2
253.8
251.9
240.9
238.3
240.1
213.7
216.5
209.3
210.8
176.3
(2.42%)
(1.31%)
64
Cost of revenue
7.18%
1.01×
Operating expenses
6.82%
0.98×
Property and equipment
15.69%
Goodwill & intangibles
14.71%