153.2
RevenueRp B
1,060
1,064
1,048
1,072
1,088
1,074
1,075
1,062
1,049
1,075
166.2
(0.24%)
0.23%
45
8.89
Revenue growth%
4.29
2.98
1.49
0.41
2.65
2.78
1.01
0.40
0.40
0.40
29.27
0.40
1.25
79
10.42
Gross margin%
17.07
19.04
20.53
22.14
22.32
22.87
22.77
22.82
22.73
21.11
25.58
22.77
22.23
39
13.61
Operating margin%
13.39
14.00
14.44
14.51
15.11
13.20
15.13
13.47
14.34
13.90
10.13
13.90
14.17
88
9.49
Net margin%
6.24
6.86
9.83
6.85
9.64
7.01
8.95
10.35
11.65
12.12
22.37
10.35
9.30
76
21.81
P/E ratio (avg)x
30.58
29.09
28.00
30.19
35.03
34.81
34.11
40.24
38.76
42.40
12.94
38.76
34.46
7
19.16
EV/EBITx
26.89
25.85
22.62
19.54
19.90
19.29
19.85
20.35
21.89
23.92
13.09
20.35
21.12
82
6.09
FCF yield (avg)%
23.17
21.61
20.99
21.61
23.42
25.45
27.58
29.92
30.66
28.18
27.68
28.18
24.43
84
22.46
FCF margin%
13.33
16.05
14.76
14.50
17.47
17.99
15.71
18.36
16.26
14.07
12.70
16.26
15.88
41
1.295
FCF / Net incomex
0.145
0.155
0.151
0.167
0.164
0.148
0.146
0.142
0.124
0.115
1.390
0.142
0.147
30
2.38
ROIC%
12.62
13.84
13.20
14.56
14.36
11.84
10.44
7.61
7.64
6.50
13.69
7.64
12.23
13
2.76
Return on equity%
30.45
27.88
28.99
28.81
28.12
28.46
30.20
30.59
29.50
29.00
8.48
29.50
28.99
24
10.24
Return on assets%
20.01
19.51
18.23
18.27
17.61
16.64
15.04
17.82
18.60
21.26
2.30
17.82
18.25
50
78.24
EPSRp
37.66
36.44
38.14
39.14
40.03
37.63
38.01
37.30
42.71
43.49
81.82
1.68%
2.74%
—
12.48
EPS growth%
12.58
10.66
9.32
11.79
9.93
12.80
15.23
15.60
15.02
17.01
15.78
15.23
12.69
47
52.68
Bookvalue per shRp
84.81
91.71
83.43
87.54
98.52
90.03
99.87
93.80
105.06
101.01
19.88
0.50%
2.96%
—
63.74
FCF per shareRp
72.16
76.84
78.64
66.96
68.83
65.34
65.99
68.74
64.00
63.52
75.86
(1.59%)
(0.77%)
—
23.82
Dividend per shRp
20.43
20.12
19.54
21.12
21.70
22.10
23.65
25.81
26.70
28.23
23.51
5.40%
4.03%
—
27.89
Div yield (avg)%
6.27
8.86
10.20
10.87
11.93
13.05
13.49
11.39
14.20
14.45
22.94
13.49
11.66
23
19.17
Payout ratio%
2.96
5.25
4.42
1.89
0.40
0.40
0.44
3.14
3.44
2.45
8.68
2.45
2.71
11
9.564
Shares (diluted)B
10.60
12.05
12.00
10.98
10.93
12.37
12.30
12.06
11.06
11.95
9.389
1.81%
1.27%
82
3.49
Buyback yield%
8.55
5.89
7.71
6.26
7.15
7.84
5.74
7.46
6.97
6.23
9.92
6.97
7.06
94
0.231
D/E ratiox
0.544
0.564
0.544
0.594
0.632
0.642
0.713
0.739
0.749
0.810
0.553
0.739
0.637
75
1,230
Enterprise valueRp B
304.8
296.1
314.7
358.9
402.0
388.4
403.2
383.4
370.7
341.8
472.1
(3.19%)
1.60%
50
371.4
LT debtRp B
202.6
216.7
200.8
181.8
169.4
180.5
179.5
181.4
158.4
142.0
285.7
(3.46%)
(3.37%)
93
Cost of revenue
0.21%
1.00×
Operating expenses
0.18%
0.99×
Cash and investments
19.14%
Property and equipment
14.61%
Spread over hurdle
51.71%