12.44
RevenueRp B
201.4
210.1
221.1
229.6
239.7
250.6
260.9
269.5
281.9
292.8
13.07
4.08%
4.17%
48
20.05
Revenue growth%
22.16
19.16
16.73
14.58
15.57
12.63
14.95
12.01
11.48
8.54
15.67
12.01
14.77
24
6.97
Gross margin%
31.48
33.48
34.67
35.87
34.00
32.26
30.64
31.93
29.67
28.24
20.80
30.64
32.10
62
3.99
Operating margin%
8.59
10.18
7.82
5.10
7.05
4.58
3.24
1.40
0.40
0.40
5.85
1.40
4.84
22
15.20
Net margin%
5.06
6.49
7.76
9.67
7.44
5.85
2.96
3.44
2.50
3.77
6.41
3.44
5.46
21
10.12
P/E ratio (avg)x
24.65
28.65
30.11
33.27
39.20
42.87
40.51
41.50
41.57
41.24
18.00
41.50
39.86
86
26.46
EV/EBITx
42.05
48.90
48.91
48.37
50.25
50.49
49.31
48.80
52.12
55.29
12.36
50.49
49.11
49
19.34
FCF yield (avg)%
0.40
2.06
4.01
1.84
0.40
1.21
0.40
0.44
0.40
0.40
28.43
0.40
0.42
37
7.63
FCF margin%
13.86
13.97
15.00
17.91
19.49
20.51
20.20
20.53
23.17
21.46
27.77
20.53
19.85
48
0.179
FCF / Net incomex
0.363
0.381
0.349
0.335
0.302
0.281
0.271
0.293
0.287
0.290
0.476
0.287
0.297
19
6.85
ROIC%
16.93
17.13
18.22
15.55
16.46
17.66
18.68
19.40
18.81
17.42
26.00
18.68
17.54
36
7.97
Return on equity%
24.43
25.86
27.55
25.93
25.06
25.59
26.01
23.06
24.67
22.06
12.56
24.67
25.32
27
25.75
Return on assets%
9.21
7.26
5.68
7.97
6.14
7.74
5.21
6.52
9.39
11.86
13.49
7.74
7.50
15
8.65
EPSRp
6.43
6.63
6.55
7.26
7.63
8.08
7.79
7.45
8.67
8.44
9.33
2.03%
4.23%
—
26.37
EPS growth%
18.31
17.97
16.59
19.27
21.34
19.11
17.96
16.44
13.57
15.91
20.45
16.44
17.97
57
18.84
Bookvalue per shRp
24.10
23.34
23.23
24.04
25.52
27.66
26.58
31.08
30.79
32.03
7.50
4.65%
2.93%
—
5.39
FCF per shareRp
11.29
11.99
12.14
14.22
13.89
15.51
15.18
15.44
16.69
16.05
3.76
2.92%
4.08%
—
18.50
Dividend per shRp
5.21
5.59
6.03
5.86
5.84
5.36
6.13
6.31
5.77
5.48
8.59
(1.26%)
1.71%
—
29.80
Div yield (avg)%
21.02
22.41
21.88
20.29
22.82
20.80
18.40
17.15
17.52
15.79
8.44
17.52
20.54
36
28.66
Payout ratio%
4.97
7.40
7.54
7.92
8.02
10.21
9.53
9.14
12.01
10.79
19.84
10.21
8.58
48
10.94
Shares (diluted)B
16.10
15.55
16.32
17.47
17.55
20.79
24.56
23.69
24.25
23.94
11.14
6.41%
5.80%
22
7.54
Buyback yield%
10.68
12.49
13.25
13.35
11.55
13.81
14.33
16.84
17.38
17.83
16.92
16.84
13.58
27
1.736
D/E ratiox
2.314
2.559
2.924
2.941
3.086
3.435
3.657
4.004
4.517
4.162
0.568
4.004
3.260
81
117.8
Enterprise valueRp B
193.3
194.8
218.0
240.2
232.0
226.3
220.3
241.1
231.9
272.2
204.2
3.25%
4.74%
24
80.82
LT debtRp B
114.7
120.8
131.6
138.0
136.6
147.1
145.3
134.9
123.9
121.1
42.00
(2.38%)
0.66%
64
Cost of revenue
4.22%
1.00×
Operating expenses
4.11%
0.99×
Spread over hurdle
13.32%