122.3
RevenueRp B
180.8
186.6
189.2
191.4
190.6
194.9
193.9
198.3
202.2
211.0
126.0
2.05%
1.94%
70
8.65
Revenue growth%
7.06
8.32
5.96
7.08
8.91
10.30
8.24
7.48
10.05
9.97
15.48
9.97
8.28
57
18.74
Gross margin%
10.59
13.30
13.31
11.50
14.49
15.79
17.76
17.05
16.71
17.03
18.60
17.03
15.14
12
6.36
Operating margin%
27.70
27.62
28.54
27.04
25.54
25.40
27.06
25.12
26.99
28.04
24.66
26.99
27.05
47
2.88
Net margin%
17.67
17.19
19.27
22.19
22.42
20.92
23.17
24.80
21.90
19.74
5.58
21.90
21.41
31
14.59
P/E ratio (avg)x
24.47
26.32
24.22
27.40
27.59
26.03
25.27
24.52
23.68
21.55
28.56
24.52
24.89
92
28.71
EV/EBITx
24.73
28.56
29.56
32.52
32.21
31.57
31.50
31.27
31.43
36.43
17.33
31.50
31.46
24
13.00
FCF yield (avg)%
22.46
21.29
22.84
19.95
22.44
24.77
27.17
27.05
25.16
22.37
9.05
25.16
22.65
33
19.76
FCF margin%
4.17
4.58
5.30
3.09
4.94
2.57
1.54
3.10
3.06
4.49
8.61
3.06
3.63
8
1.142
FCF / Net incomex
1.926
2.051
2.013
2.336
2.509
2.462
2.810
2.891
3.075
3.456
0.967
2.891
2.485
90
5.91
ROIC%
16.13
14.95
17.09
19.78
22.01
21.31
19.63
19.18
18.07
20.43
29.72
19.63
19.41
95
28.75
Return on equity%
31.01
28.30
30.45
30.73
31.15
33.65
32.16
32.94
31.52
28.92
8.98
32.16
31.08
37
13.14
Return on assets%
9.17
10.43
9.53
6.65
8.50
11.13
10.61
12.72
14.20
11.66
16.11
11.66
10.52
85
8.34
EPSRp
3.05
2.92
3.17
3.09
2.89
3.01
3.25
2.87
2.63
2.41
9.21
(3.61%)
(3.27%)
—
13.15
EPS growth%
18.88
16.55
14.77
12.78
10.27
12.30
15.21
12.51
12.39
9.48
22.83
12.39
12.65
38
17.47
Bookvalue per shRp
15.23
16.85
17.09
18.73
21.28
24.57
23.70
23.32
25.55
28.78
5.30
6.22%
7.70%
—
9.22
FCF per shareRp
29.53
29.98
33.75
37.61
37.69
34.89
36.99
35.12
38.39
43.69
3.27
3.00%
5.06%
—
4.98
Dividend per shRp
28.97
31.26
36.84
38.15
42.52
46.11
47.12
51.45
56.67
59.84
4.90
7.07%
8.90%
—
9.36
Div yield (avg)%
25.74
27.61
28.77
26.82
27.20
25.61
25.65
27.70
28.14
27.49
4.63
27.49
27.34
48
29.22
Payout ratio%
24.00
22.99
23.65
23.09
23.54
25.12
23.16
23.80
24.79
23.32
28.32
23.80
23.60
63
9.329
Shares (diluted)B
13.50
13.45
15.75
15.69
15.82
17.21
20.39
20.14
23.56
25.10
9.112
9.67%
7.63%
43
24.76
Buyback yield%
17.15
15.73
15.44
13.77
14.49
15.59
15.90
17.17
19.21
19.47
8.76
17.17
15.81
23
0.378
D/E ratiox
0.261
0.260
0.220
0.202
0.187
0.198
0.195
0.206
0.205
0.180
0.167
0.198
0.203
28
268.5
Enterprise valueRp B
386.5
466.9
522.2
564.5
673.0
660.1
737.7
814.6
860.7
965.7
209.7
7.49%
10.56%
36
74.44
LT debtRp B
50.94
46.92
39.85
35.21
31.19
26.73
27.87
26.56
27.27
26.34
99.70
(3.32%)
(6.07%)
60
Cost of revenue
2.30%
1.04×
Operating expenses
1.38%
0.95×