117.9
RevenueRp B
237.7
243.3
252.2
261.2
273.4
284.8
291.2
294.3
297.2
300.0
122.2
1.87%
2.43%
85
28.04
Revenue growth%
29.43
30.54
33.12
33.99
33.78
32.81
32.42
31.71
34.36
32.21
15.55
32.42
32.61
14
2.67
Gross margin%
21.67
24.35
23.37
24.62
23.67
22.89
23.84
25.73
28.49
29.70
15.54
25.73
24.10
68
24.07
Operating margin%
2.82
3.83
5.04
7.02
9.68
9.54
12.16
13.02
13.83
16.04
16.67
13.02
9.61
61
17.00
Net margin%
9.96
11.85
9.53
9.46
9.08
10.15
7.42
9.05
9.37
8.79
13.73
9.05
9.42
81
18.14
P/E ratio (avg)x
39.38
40.51
41.30
39.63
46.73
49.70
56.66
61.98
67.12
66.43
36.48
61.98
48.21
11
28.92
EV/EBITx
40.76
43.59
42.95
44.98
48.62
52.97
58.67
57.27
63.77
71.85
35.38
58.67
50.80
18
14.17
FCF yield (avg)%
21.47
20.94
23.05
20.21
20.85
18.63
19.93
17.80
16.22
19.11
28.06
18.63
20.07
76
21.38
FCF margin%
21.81
23.40
22.79
24.69
27.44
25.62
25.24
27.78
30.70
30.40
10.90
27.78
25.43
44
0.426
FCF / Net incomex
0.678
0.635
0.655
0.698
0.618
0.584
0.514
0.450
0.428
0.422
1.783
0.450
0.601
31
6.15
ROIC%
28.47
30.08
30.55
32.97
32.36
33.34
30.41
31.60
29.62
31.30
11.19
31.30
30.92
87
13.59
Return on equity%
8.15
10.52
13.35
15.32
12.79
15.48
16.48
18.61
19.06
18.72
20.15
18.61
15.40
14
23.07
Return on assets%
5.84
4.95
5.13
2.74
0.40
0.40
0.40
0.40
2.84
1.60
19.78
0.40
2.17
10
28.85
EPSRp
82.91
82.86
85.06
91.15
87.01
86.95
94.93
98.73
114.50
117.75
30.43
6.24%
3.28%
—
8.96
EPS growth%
4.77
4.27
6.05
3.72
4.56
2.29
1.10
0.40
0.40
1.82
29.31
1.10
3.01
33
60.91
Bookvalue per shRp
69.99
65.57
70.15
67.73
65.75
65.82
62.43
68.49
65.86
68.36
41.99
0.78%
0.50%
—
33.80
FCF per shareRp
26.60
28.16
30.41
30.01
31.29
31.87
31.08
29.08
27.44
28.78
40.86
(1.66%)
1.98%
—
45.94
Dividend per shRp
16.51
17.94
15.64
14.03
13.38
13.84
12.91
11.65
10.25
10.37
37.61
(4.96%)
(5.46%)
—
20.88
Div yield (avg)%
12.12
10.67
7.90
8.65
11.61
10.91
11.20
10.21
13.07
14.24
15.63
11.20
11.05
40
7.62
Payout ratio%
7.55
10.46
8.56
9.80
8.10
10.62
12.96
15.64
18.62
17.43
20.31
15.64
10.54
87
4.584
Shares (diluted)B
5.486
5.909
6.676
6.474
6.387
7.145
7.214
7.634
7.718
7.952
4.396
4.48%
3.75%
82
16.22
Buyback yield%
7.72
7.59
6.93
4.26
6.89
5.38
7.49
9.78
8.51
7.11
23.06
7.49
7.30
58
1.493
D/E ratiox
0.400
0.405
0.447
0.487
0.580
0.696
0.693
0.834
0.893
0.995
1.207
0.834
0.637
59
85.23
Enterprise valueRp B
134.4
125.7
117.0
126.1
123.3
131.8
148.7
167.6
185.1
208.0
87.25
11.02%
5.78%
72
190.2
LT debtRp B
80.08
84.45
93.02
103.5
111.0
111.4
116.9
133.6
143.0
164.4
41.84
8.17%
7.03%
32
Cost of revenue
2.43%
1.00×
Operating expenses
2.46%
1.00×
Goodwill & intangibles
15.36%
Spread over hurdle
14.54%