138.6
RevenueRp B
181.0
182.9
187.6
193.2
198.5
205.3
205.8
205.6
204.7
208.3
143.8
0.96%
1.75%
20
15.84
Revenue growth%
7.59
6.91
5.31
3.70
2.97
3.26
0.98
0.40
0.40
0.40
25.42
0.40
3.12
41
17.85
Gross margin%
10.20
12.91
11.29
11.42
8.74
7.42
8.06
9.94
8.29
8.09
14.18
8.09
9.34
94
17.05
Operating margin%
21.81
22.01
19.82
21.77
24.28
22.03
19.42
18.23
18.06
20.14
28.73
19.42
20.96
22
14.27
Net margin%
30.46
32.50
34.38
33.83
31.12
29.83
32.58
29.81
28.81
29.44
8.66
29.81
30.79
70
7.290
P/E ratio (avg)x
29.45
31.73
29.04
26.77
27.32
25.61
27.15
27.37
28.90
30.53
17.47
27.37
28.13
6
19.05
EV/EBITx
20.57
19.30
21.54
20.08
19.45
19.99
21.96
20.18
19.55
18.86
21.42
19.99
20.04
91
4.03
FCF yield (avg)%
9.73
11.52
13.86
12.69
10.33
11.06
11.87
13.97
11.99
9.12
29.33
11.87
11.70
65
21.25
FCF margin%
18.11
19.39
21.64
23.37
24.19
24.69
22.88
23.25
21.15
22.24
11.17
22.88
22.56
61
0.894
FCF / Net incomex
1.918
2.228
2.483
2.473
2.801
2.659
3.119
3.677
3.543
3.846
1.074
3.543
2.730
33
4.27
ROIC%
17.53
20.48
17.52
16.82
17.02
14.48
12.43
11.00
9.18
9.25
11.83
11.00
15.65
64
13.44
Return on equity%
11.08
11.76
13.45
14.98
17.42
15.78
14.52
14.50
14.46
12.17
15.75
14.50
14.48
54
25.52
Return on assets%
16.03
18.69
16.85
16.38
17.05
18.95
16.39
18.81
18.44
18.54
9.44
18.54
17.74
14
62.73
EPSRp
127.34
129.37
116.83
128.83
134.65
118.34
130.58
143.43
141.91
126.72
66.46
(1.21%)
(0.14%)
—
29.03
EPS growth%
2.48
4.91
5.75
6.74
6.40
6.75
9.73
8.67
11.38
10.54
2.57
9.73
6.75
40
158.83
Bookvalue per shRp
35.24
35.73
37.49
38.37
41.80
41.69
44.07
41.37
45.06
41.62
128.10
(0.09%)
2.66%
—
106.85
FCF per shareRp
140.96
121.94
109.09
93.53
97.70
89.53
76.76
72.27
67.47
66.92
65.73
(7.29%)
(6.58%)
—
51.00
Dividend per shRp
59.81
64.37
71.82
66.59
73.91
73.91
82.90
91.50
96.32
91.55
45.53
4.37%
3.56%
—
14.32
Div yield (avg)%
5.32
2.51
0.40
1.82
0.40
1.52
2.97
5.27
3.52
4.50
15.01
3.52
2.74
11
8.18
Payout ratio%
23.02
25.67
23.36
25.94
27.75
30.06
32.57
32.63
31.03
32.32
24.55
32.32
28.90
37
565.4
Shares (diluted)M
758.6
718.5
769.1
764.7
801.3
779.0
728.1
734.1
782.6
830.6
561.4
0.72%
0.64%
15
16.46
Buyback yield%
14.30
17.19
17.61
18.06
15.50
14.48
12.81
11.66
9.23
10.52
10.57
11.66
14.39
67
1.172
D/E ratiox
2.783
3.010
3.252
3.729
3.677
3.665
3.707
4.232
4.510
5.034
0.746
4.232
3.692
71
92.53
Enterprise valueRp B
11.67
10.28
10.99
9.876
9.166
9.795
9.693
9.866
9.212
8.443
51.42
(1.63%)
(3.58%)
9
35.69
LT debtRp B
51.61
53.55
62.04
61.63
60.91
73.31
82.57
83.56
83.17
98.97
22.28
10.20%
8.48%
72
Cost of revenue
1.62%
0.99×
Operating expenses
1.90%
1.01×
Property and equipment
18.39%
Goodwill & intangibles
16.67%