52.77
RevenueRp B
115.9
117.4
118.1
122.6
125.6
126.6
130.0
130.3
134.2
134.6
57.84
1.40%
1.85%
12
11.98
Revenue growth%
20.75
18.26
19.12
17.22
20.08
19.94
18.77
20.92
21.10
19.84
23.07
19.94
19.89
10
14.53
Gross margin%
23.74
23.06
24.64
22.34
25.26
27.87
27.46
25.71
26.25
23.85
29.18
26.25
24.95
34
24.67
Operating margin%
3.52
1.04
1.54
0.40
0.40
1.26
0.40
2.94
0.76
0.45
9.47
0.76
0.90
81
17.10
Net margin%
23.48
24.98
23.80
25.45
23.40
25.07
24.33
24.88
23.48
25.85
21.93
24.88
24.61
91
32.11
P/E ratio (avg)x
55.22
62.50
66.43
76.62
85.13
94.26
109.6
117.7
135.0
157.2
34.23
117.7
89.70
65
14.79
EV/EBITx
16.22
18.04
19.04
19.38
22.21
24.01
25.26
28.55
30.02
32.27
37.84
28.55
23.11
19
22.71
FCF yield (avg)%
11.56
12.08
14.09
15.78
15.35
13.93
14.05
13.61
13.58
10.68
13.31
13.61
13.77
69
3.30
FCF margin%
13.02
15.44
13.99
12.61
14.90
14.95
12.48
14.79
14.19
14.38
6.86
14.38
14.29
85
1.485
FCF / Net incomex
1.341
1.468
1.465
1.299
1.146
1.061
1.095
1.103
1.106
1.127
1.640
1.103
1.137
92
5.40
ROIC%
8.77
10.46
8.29
7.25
6.24
5.01
7.51
6.12
7.82
10.06
4.54
7.51
7.67
79
13.54
Return on equity%
16.06
14.93
12.87
10.28
11.55
14.22
15.13
12.52
9.76
8.43
21.29
12.52
12.70
81
28.23
Return on assets%
29.20
26.54
25.45
26.63
28.05
29.58
28.32
27.68
27.21
28.95
8.35
28.32
27.87
86
8.48
EPSRp
3.90
4.18
4.21
4.14
4.42
5.11
5.24
5.57
6.18
7.10
9.06
9.92%
7.13%
—
27.11
EPS growth%
4.71
3.73
0.76
3.54
0.85
0.40
0.40
0.40
0.40
0.40
27.67
0.40
0.58
52
2.70
Bookvalue per shRp
10.50
11.25
9.81
9.49
9.00
8.98
8.32
7.81
6.81
7.30
6.50
(4.10%)
(2.80%)
—
9.53
FCF per shareRp
10.78
12.01
11.38
11.67
10.76
10.12
11.43
12.51
11.51
10.74
4.81
(0.05%)
(0.45%)
—
7.53
Dividend per shRp
3.22
2.86
3.06
3.20
3.29
3.34
3.22
2.92
3.01
3.02
2.32
(1.69%)
(1.51%)
—
15.32
Div yield (avg)%
15.66
13.42
12.78
13.40
15.56
17.29
17.75
16.32
17.97
18.41
11.75
17.75
15.99
52
21.74
Payout ratio%
16.49
19.42
21.39
21.89
24.19
25.83
28.17
28.65
31.61
29.34
26.21
28.65
25.01
53
6.682
Shares (diluted)B
9.085
8.884
10.24
10.43
10.31
10.87
10.58
10.94
10.85
10.97
6.591
1.25%
1.32%
58
10.82
Buyback yield%
5.51
2.77
2.60
1.21
2.71
1.63
0.40
0.49
0.40
2.65
23.40
0.49
2.12
27
1.370
D/E ratiox
0.458
0.521
0.528
0.643
0.735
0.747
0.867
1.030
1.035
1.095
0.318
1.030
0.741
50
100.7
Enterprise valueRp B
58.95
63.19
69.05
62.24
56.04
60.94
54.80
55.42
51.26
47.96
116.1
(3.07%)
(2.36%)
16
19.00
LT debtRp B
33.00
34.07
32.55
30.88
32.02
35.46
35.27
34.29
32.22
32.00
31.51
(0.01%)
0.21%
25
Cost of revenue
1.85%
1.00×
Operating expenses
1.59%
0.97×
Goodwill & intangibles
20.68%
Spread over hurdle
38.79%