104.9
RevenueRp B
192.3
202.9
213.5
223.1
237.7
248.3
262.8
279.8
300.4
314.5
114.0
5.75%
5.84%
9
17.93
Revenue growth%
31.14
29.98
32.76
31.39
33.38
31.74
32.99
33.12
34.50
32.00
3.69
32.99
32.38
37
22.00
Gross margin%
13.33
15.46
15.31
18.27
20.87
21.15
22.98
25.77
24.55
22.48
23.19
22.98
21.01
15
28.52
Operating margin%
6.29
5.06
7.34
9.00
8.76
8.88
11.67
11.39
13.26
10.80
19.58
11.39
8.94
85
14.42
Net margin%
29.77
30.82
32.71
32.85
32.50
32.69
30.20
29.04
26.19
28.53
26.67
29.04
30.51
69
30.69
P/E ratio (avg)x
43.06
48.67
48.29
49.21
57.76
63.74
60.72
69.41
80.54
80.80
10.20
69.41
59.24
93
32.85
EV/EBITx
11.62
12.29
10.67
9.420
9.103
9.486
8.607
9.349
10.27
10.80
35.83
9.486
9.880
8
28.13
FCF yield (avg)%
8.91
9.76
7.33
6.60
9.21
9.54
7.06
8.61
11.19
11.46
6.59
9.54
9.06
12
16.13
FCF margin%
11.55
12.52
11.63
11.37
10.07
11.59
11.94
14.19
11.27
9.40
20.70
11.59
11.57
45
1.358
FCF / Net incomex
0.284
0.324
0.366
0.397
0.451
0.531
0.547
0.571
0.619
0.610
1.673
0.571
0.491
87
8.01
ROIC%
16.28
15.91
14.49
17.24
14.79
13.92
11.51
13.19
15.34
13.13
19.96
13.19
14.64
80
29.88
Return on equity%
4.05
5.80
7.68
6.43
9.11
10.20
7.72
7.39
8.87
7.54
2.17
7.72
7.61
34
18.14
Return on assets%
8.69
9.01
7.86
6.47
8.05
6.32
6.75
6.63
8.91
5.96
13.68
6.63
7.30
85
4.93
EPSRp
14.59
15.23
16.18
14.37
15.89
17.88
16.07
14.30
14.05
13.27
5.29
(3.54%)
(0.25%)
—
5.63
EPS growth%
12.80
15.66
15.40
12.89
14.57
16.09
16.95
15.42
18.19
18.19
22.74
16.95
15.54
46
16.76
Bookvalue per shRp
17.39
17.59
17.63
17.34
18.94
21.06
21.24
19.74
21.59
23.79
20.98
4.67%
2.15%
—
14.67
FCF per shareRp
24.82
24.02
28.17
30.75
33.96
33.36
37.25
41.34
44.82
48.82
12.56
7.53%
7.13%
—
12.41
Dividend per shRp
7.53
7.03
7.16
7.22
6.74
7.54
7.61
8.73
8.61
8.95
4.78
5.85%
3.03%
—
22.28
Div yield (avg)%
31.32
31.42
32.74
34.66
35.53
34.61
34.46
32.40
34.54
35.66
22.31
34.54
34.50
83
7.18
Payout ratio%
26.58
28.34
28.09
25.16
24.06
25.91
24.00
23.60
22.07
21.64
13.31
23.60
24.61
83
6.651
Shares (diluted)B
6.212
6.045
5.744
5.809
6.327
6.982
6.336
7.034
6.481
7.079
6.543
2.27%
1.79%
79
28.27
Buyback yield%
27.84
25.27
27.52
29.99
27.14
25.78
23.35
21.26
23.40
24.58
15.74
23.40
25.53
9
1.109
D/E ratiox
1.138
1.106
1.144
1.228
1.199
1.238
1.072
1.028
0.973
0.901
0.546
1.028
1.122
44
100.4
Enterprise valueRp B
72.12
80.52
77.28
84.28
77.68
84.08
77.34
82.38
94.78
92.06
40.77
3.45%
3.11%
26
177.1
LT debtRp B
32.44
33.56
37.17
33.60
30.45
33.95
31.23
29.61
29.15
26.96
39.28
(2.41%)
(2.32%)
48
Cost of revenue
6.03%
1.02×
Operating expenses
5.83%
1.00×
Property and equipment
18.26%