166.7
RevenueRp B
148.8
156.2
161.4
164.6
174.1
182.4
186.1
198.2
201.7
205.8
177.2
3.41%
3.88%
91
18.61
Revenue growth%
8.39
9.18
10.87
13.84
14.93
17.92
17.01
14.38
15.83
14.68
9.62
15.83
14.53
14
18.85
Gross margin%
29.01
26.38
28.32
27.91
25.03
23.81
24.55
25.26
24.74
22.63
13.34
24.55
25.14
10
23.71
Operating margin%
25.70
24.65
25.58
28.04
29.22
28.05
30.37
31.38
34.02
36.30
16.31
31.38
28.64
62
13.26
Net margin%
6.91
7.04
6.93
8.21
6.37
5.39
5.17
2.34
0.86
3.13
19.30
3.13
5.88
30
7.875
P/E ratio (avg)x
16.93
16.85
19.12
18.76
20.81
20.95
19.98
19.86
19.54
21.03
35.79
19.98
19.70
13
16.59
EV/EBITx
52.79
61.58
70.28
80.23
91.72
96.72
95.58
96.23
110.5
113.7
33.60
96.72
93.65
94
13.21
FCF yield (avg)%
14.77
12.46
12.93
13.11
12.77
12.61
10.63
12.75
10.66
9.98
13.91
10.66
12.68
59
7.55
FCF margin%
4.04
2.59
2.31
4.92
7.07
5.47
2.95
1.32
3.06
1.21
9.70
2.95
3.00
49
1.700
FCF / Net incomex
0.918
0.912
0.816
0.730
0.781
0.693
0.741
0.732
0.739
0.695
1.558
0.732
0.740
38
20.18
ROIC%
24.73
25.59
25.24
24.74
23.66
26.20
27.45
29.53
28.93
31.30
13.35
28.93
25.89
7
10.80
Return on equity%
19.26
16.53
15.89
15.77
18.52
18.45
20.85
18.04
21.02
22.73
21.49
20.85
18.48
59
23.61
Return on assets%
5.74
5.18
2.59
0.40
0.54
0.40
0.40
0.40
0.40
0.40
22.39
0.40
0.40
92
7.68
EPSRp
11.19
11.55
11.59
12.05
11.89
11.25
10.63
11.12
11.39
12.53
8.52
1.04%
1.10%
—
10.39
EPS growth%
24.72
27.40
29.54
28.21
27.00
27.97
28.10
30.45
32.94
35.02
21.16
30.45
28.16
59
9.95
Bookvalue per shRp
13.56
12.95
12.60
14.39
16.30
15.02
14.18
14.79
15.75
15.19
11.67
(1.40%)
0.40%
—
8.60
FCF per shareRp
3.57
3.66
3.53
3.25
2.96
3.02
2.96
2.73
2.64
2.55
2.71
(2.89%)
(3.41%)
—
7.69
Dividend per shRp
9.90
11.14
10.92
12.14
13.52
14.68
16.66
19.13
20.21
20.49
4.79
8.68%
7.88%
—
7.11
Div yield (avg)%
31.67
29.63
27.09
25.49
24.60
24.65
26.15
23.86
22.51
21.67
4.57
23.86
25.07
11
25.83
Payout ratio%
30.90
31.60
30.75
29.31
31.28
31.21
32.65
35.32
35.14
37.84
15.07
35.14
31.44
77
7.975
Shares (diluted)B
9.608
8.339
7.960
7.563
7.070
6.812
6.720
7.240
6.379
6.826
7.937
(0.70%)
(2.53%)
77
16.64
Buyback yield%
11.07
12.80
14.36
16.08
14.80
15.80
13.95
11.07
13.09
14.87
6.66
13.95
14.16
27
0.224
D/E ratiox
0.894
0.926
0.859
0.892
0.770
0.795
0.752
0.705
0.757
0.709
1.763
0.752
0.783
59
34.17
Enterprise valueRp B
200.7
215.7
246.1
259.5
300.9
356.4
386.6
386.3
443.6
478.4
182.3
9.72%
8.97%
62
127.4
LT debtRp B
36.56
33.79
36.40
40.35
42.84
43.04
41.07
46.88
48.96
53.30
80.26
4.47%
3.21%
69
Cost of revenue
3.88%
1.00×
Operating expenses
3.61%
0.97×