507.6
RevenueRp B
343.7
358.0
374.9
381.3
393.1
406.9
420.0
431.7
455.6
464.6
529.3
3.40%
3.27%
84
4.76
Revenue growth%
25.45
22.61
20.02
22.02
21.86
22.45
24.34
21.91
23.02
22.22
18.69
22.45
22.34
32
27.06
Gross margin%
11.71
14.44
13.30
15.24
14.31
17.01
15.49
16.06
17.46
20.44
2.90
17.01
15.37
91
27.77
Operating margin%
16.11
13.34
13.43
13.46
13.49
15.16
14.82
16.03
14.66
15.55
22.35
15.16
14.74
38
19.79
Net margin%
19.30
18.26
20.84
20.53
17.58
15.16
17.88
14.92
13.74
13.15
24.69
14.92
17.73
81
8.237
P/E ratio (avg)x
20.95
21.22
23.20
24.28
28.08
30.72
34.68
35.54
34.99
40.93
35.55
34.99
29.40
8
19.42
EV/EBITx
21.75
20.61
20.63
20.01
23.51
23.31
22.91
22.67
23.41
25.31
37.23
23.31
22.79
93
3.59
FCF yield (avg)%
17.41
20.06
22.24
21.60
21.69
23.61
21.70
24.26
21.90
24.62
5.24
23.61
21.80
26
7.82
FCF margin%
17.55
16.82
14.05
14.85
14.38
12.90
11.10
11.82
14.36
16.35
5.88
12.90
14.37
83
0.450
FCF / Net incomex
0.604
0.632
0.575
0.514
0.523
0.480
0.487
0.432
0.400
0.419
0.444
0.432
0.500
37
3.40
ROIC%
10.20
11.73
9.49
7.41
9.62
8.16
6.04
3.34
2.41
4.13
10.47
4.13
7.78
56
21.84
Return on equity%
12.58
14.49
15.77
15.50
14.66
14.75
11.77
11.56
12.08
14.65
10.23
12.08
14.57
86
26.27
Return on assets%
25.67
28.53
26.94
29.49
26.55
28.63
25.80
24.69
26.20
28.92
21.36
26.20
26.75
46
59.13
EPSRp
20.78
22.83
22.79
24.63
21.85
21.09
19.74
20.24
18.83
18.51
62.33
(3.26%)
(1.41%)
—
16.15
EPS growth%
13.51
14.61
16.17
17.83
17.49
20.41
22.09
22.91
22.81
25.31
15.59
22.81
19.12
37
29.19
Bookvalue per shRp
52.81
50.30
58.28
56.17
56.58
57.98
55.02
59.37
65.77
64.28
31.44
2.59%
2.70%
—
62.11
FCF per shareRp
18.25
19.41
20.19
21.90
24.04
25.08
26.98
26.52
24.21
24.84
48.15
0.65%
2.20%
—
59.50
Dividend per shRp
68.24
67.85
66.20
77.69
73.96
78.05
73.45
82.22
93.72
91.09
53.49
4.25%
3.25%
—
26.72
Div yield (avg)%
18.42
21.01
23.15
22.10
22.76
20.99
22.36
21.98
22.63
21.78
23.61
21.98
22.04
94
10.26
Payout ratio%
21.03
21.20
20.16
22.14
24.15
26.97
27.71
26.70
28.70
26.94
8.68
26.97
25.43
44
2.527
Shares (diluted)B
3.313
3.296
3.354
3.927
3.841
3.697
4.154
4.154
4.009
4.195
2.610
1.78%
3.64%
52
21.31
Buyback yield%
19.23
21.83
23.25
25.59
27.71
27.73
30.48
31.46
30.01
32.60
7.60
30.48
27.72
46
0.442
D/E ratiox
0.637
0.597
0.552
0.584
0.607
0.679
0.671
0.619
0.663
0.751
1.281
0.671
0.628
15
474.7
Enterprise valueRp B
432.0
389.9
388.9
369.3
334.7
344.2
375.0
374.8
351.6
336.4
103.3
0.10%
(2.84%)
28
297.8
LT debtRp B
291.9
279.5
252.1
254.5
272.0
270.8
292.4
247.3
212.8
179.3
269.1
(7.99%)
(5.49%)
41
Cost of revenue
2.99%
0.97×
Operating expenses
3.90%
1.06×
Goodwill & intangibles
20.72%
Property and equipment
15.06%
Spread over hurdle
19.40%