103.6
RevenueRp B
194.6
197.3
201.1
207.0
217.4
225.5
230.8
235.2
241.0
252.9
107.8
3.07%
3.01%
83
27.48
Revenue growth%
13.72
14.29
12.79
11.57
13.96
16.00
18.51
16.06
13.90
11.79
4.70
16.00
13.93
27
2.74
Gross margin%
14.93
16.62
15.54
15.63
14.98
11.99
14.27
13.80
15.33
12.42
4.22
13.80
14.95
48
22.10
Operating margin%
6.58
8.96
11.37
13.60
11.93
11.87
11.12
9.52
7.13
6.23
20.32
9.52
10.32
60
20.89
Net margin%
15.55
17.90
15.10
13.83
13.58
11.34
9.40
12.23
9.74
11.44
18.29
11.34
12.90
25
15.11
P/E ratio (avg)x
7.535
6.798
6.206
6.067
6.766
7.546
8.065
7.189
7.217
7.217
6.089
7.217
7.203
85
32.53
EV/EBITx
14.23
12.96
12.79
14.42
15.40
15.51
16.04
17.38
17.15
18.51
14.35
17.15
15.46
66
17.12
FCF yield (avg)%
0.45
0.40
0.40
0.74
2.75
3.28
2.13
4.73
3.84
6.10
6.49
3.84
2.44
74
17.15
FCF margin%
20.81
23.31
21.98
23.81
21.71
24.31
25.94
23.78
21.45
19.23
5.89
23.78
22.65
58
1.112
FCF / Net incomex
0.503
0.464
0.472
0.515
0.559
0.632
0.695
0.654
0.739
0.844
1.310
0.695
0.596
41
28.91
ROIC%
26.05
26.77
24.36
24.43
27.06
26.36
28.70
27.95
29.84
27.00
26.08
27.95
26.88
93
11.01
Return on equity%
4.47
4.17
5.93
8.45
9.56
6.90
4.14
6.33
8.98
9.56
18.42
6.90
6.61
22
7.04
Return on assets%
17.90
15.35
16.94
14.97
16.65
17.03
19.38
17.08
15.92
18.38
16.47
17.08
16.98
46
23.43
EPSRp
6.23
7.32
8.69
8.53
8.51
10.03
11.88
12.51
12.96
13.12
24.31
9.04%
9.24%
—
16.71
EPS growth%
7.15
5.89
3.22
5.58
7.92
8.05
10.68
9.96
10.63
8.76
25.70
9.96
7.98
27
12.90
Bookvalue per shRp
19.43
22.43
22.99
25.20
29.92
34.20
33.57
33.17
33.31
38.52
26.30
5.18%
8.73%
—
17.49
FCF per shareRp
9.91
9.14
9.29
9.70
10.13
9.94
10.83
11.62
12.75
12.43
4.04
4.19%
3.04%
—
15.42
Dividend per shRp
26.92
26.11
22.52
21.76
19.14
19.03
17.89
16.92
16.87
16.82
16.44
(2.55%)
(4.82%)
—
25.30
Div yield (avg)%
7.37
5.98
6.66
6.37
3.74
4.32
1.50
3.16
4.77
4.36
9.71
4.32
4.57
34
29.82
Payout ratio%
25.91
24.18
26.59
28.16
29.40
28.32
27.84
28.11
28.59
29.87
2.90
28.32
28.14
66
7.231
Shares (diluted)B
10.75
11.90
12.54
12.06
11.48
12.24
11.88
10.94
9.717
10.30
7.307
(2.13%)
0.36%
80
22.63
Buyback yield%
15.99
13.72
15.40
14.63
14.48
16.89
17.55
17.98
15.10
13.49
5.21
16.89
15.25
80
1.475
D/E ratiox
0.243
0.242
0.247
0.264
0.244
0.239
0.228
0.253
0.274
0.272
0.794
0.253
0.246
60
156.4
Enterprise valueRp B
76.87
82.29
84.76
78.20
67.68
65.84
62.75
57.30
54.48
58.59
123.6
(2.84%)
(2.84%)
32
69.04
LT debtRp B
258.1
256.7
281.0
292.5
278.2
294.7
270.7
293.6
308.1
324.9
81.24
3.15%
3.19%
68
Cost of revenue
2.86%
0.99×
Operating expenses
4.33%
1.14×