74.70
RevenueRp B
205.3
203.6
210.9
216.1
214.4
215.1
218.1
217.4
219.8
222.4
77.30
0.74%
1.05%
87
12.67
Revenue growth%
21.27
23.89
22.61
24.68
23.88
22.40
23.33
22.42
19.75
19.51
24.20
22.40
22.51
91
19.26
Gross margin%
26.05
24.23
21.71
20.50
20.58
19.74
19.21
18.11
17.36
18.35
6.53
18.35
20.12
35
14.56
Operating margin%
20.46
19.43
20.03
18.56
15.90
15.85
14.27
16.90
19.45
20.22
25.15
16.90
19.00
92
18.84
Net margin%
7.03
8.07
10.44
8.11
10.62
13.36
15.32
14.34
14.45
14.29
18.77
14.34
11.99
84
20.67
P/E ratio (avg)x
13.48
14.73
12.96
12.42
12.73
11.66
11.74
11.55
12.03
10.57
31.96
11.66
12.23
68
23.72
EV/EBITx
26.96
27.83
30.41
34.47
32.73
33.75
30.72
28.13
30.72
29.74
27.01
30.72
30.57
58
13.14
FCF yield (avg)%
18.98
19.42
17.78
19.87
21.02
22.79
22.81
20.24
17.65
20.32
13.68
20.32
20.06
81
20.10
FCF margin%
16.55
16.13
19.10
16.19
16.60
16.58
14.31
16.02
14.17
16.76
7.28
16.02
16.37
79
0.153
FCF / Net incomex
2.010
2.276
2.283
2.298
2.336
2.607
2.950
3.098
3.237
3.782
0.586
3.098
2.472
46
6.44
ROIC%
10.50
9.35
9.75
8.71
9.93
10.54
13.25
10.33
9.88
11.43
22.06
10.54
10.13
43
5.04
Return on equity%
0.64
0.40
0.40
0.40
2.18
2.34
4.87
3.85
4.83
1.84
26.89
3.85
2.01
41
17.89
Return on assets%
2.30
3.50
0.93
0.75
1.28
2.25
4.36
1.80
1.22
0.40
20.54
1.80
1.54
84
21.18
EPSRp
35.80
35.68
37.36
39.74
44.79
47.69
52.41
54.52
60.33
59.88
21.66
5.98%
6.48%
—
28.02
EPS growth%
0.40
0.40
0.40
1.81
4.33
4.53
4.11
3.40
4.72
1.86
18.68
4.11
2.63
22
25.45
Bookvalue per shRp
28.36
28.50
29.57
28.29
27.64
31.31
34.59
36.34
34.85
37.24
6.07
6.14%
3.01%
—
21.84
FCF per shareRp
24.16
28.16
29.77
33.77
36.50
36.29
41.52
41.68
46.94
49.42
14.47
6.25%
8.85%
—
11.50
Dividend per shRp
50.80
53.01
53.91
57.95
59.85
64.97
68.64
76.36
75.74
86.21
16.21
7.57%
6.85%
—
13.89
Div yield (avg)%
30.85
29.19
28.98
29.04
27.51
28.57
30.72
29.32
30.79
29.02
23.20
29.32
29.11
34
9.95
Payout ratio%
19.87
21.03
22.28
21.42
23.71
21.52
19.67
21.09
18.78
18.45
5.24
19.67
21.06
73
1.913
Shares (diluted)B
2.421
2.453
2.453
2.696
2.626
2.709
2.780
2.804
2.978
2.836
1.908
1.55%
1.30%
43
3.95
Buyback yield%
31.32
33.10
34.02
31.91
34.05
35.84
33.16
30.24
33.12
33.57
13.44
33.16
33.14
30
0.710
D/E ratiox
2.394
2.583
2.441
2.759
2.594
2.708
3.033
3.046
3.187
3.550
1.659
3.046
2.734
82
142.6
Enterprise valueRp B
25.62
25.07
26.21
24.19
24.26
22.59
22.46
19.83
22.00
22.09
138.2
(1.86%)
(1.11%)
61
160.6
LT debtRp B
150.8
163.3
178.7
167.1
175.3
171.6
166.2
175.4
160.0
163.6
73.98
(1.38%)
—
94
Cost of revenue
1.20%
1.01×
Operating expenses
1.03%
1.00×
Goodwill & intangibles
17.03%
Spread over hurdle
(0.27%)