109.9
RevenueRp B
77.93
80.49
82.83
85.78
87.72
92.32
93.11
95.90
98.59
102.3
122.0
3.13%
2.96%
44
15.33
Revenue growth%
4.58
3.61
1.57
3.48
0.76
1.82
2.79
4.56
2.63
4.32
3.21
2.79
3.14
29
23.66
Gross margin%
10.88
9.34
7.93
5.91
5.92
7.48
10.17
12.81
13.72
14.89
20.01
12.81
9.75
77
5.81
Operating margin%
26.22
24.01
21.22
23.02
23.96
21.01
22.76
24.73
24.58
26.07
15.66
24.58
23.98
13
23.33
Net margin%
21.38
19.81
22.80
23.97
25.81
23.32
22.06
24.76
22.88
20.38
19.71
22.88
22.84
73
9.487
P/E ratio (avg)x
6.804
6.340
5.709
5.237
5.071
4.953
5.435
5.005
4.915
4.732
28.13
4.953
5.154
81
35.45
EV/EBITx
25.47
25.03
27.07
26.62
31.52
34.90
35.94
35.05
36.17
40.93
6.287
35.94
33.21
15
19.18
FCF yield (avg)%
4.55
1.71
1.66
2.09
0.40
1.56
0.40
1.73
3.70
3.18
11.69
1.73
1.72
92
25.15
FCF margin%
2.57
2.23
0.40
3.39
1.20
0.73
0.73
3.59
2.41
0.80
19.31
0.80
1.72
90
1.714
FCF / Net incomex
0.921
0.886
1.010
1.039
1.155
1.113
1.088
1.183
1.352
1.555
0.531
1.183
1.100
22
24.62
ROIC%
13.12
13.12
15.51
13.16
11.50
12.40
9.57
6.82
5.63
6.72
18.56
6.82
11.95
13
22.97
Return on equity%
8.67
9.23
6.91
5.00
4.36
6.68
6.76
9.22
11.17
9.79
12.02
9.22
7.79
36
22.09
Return on assets%
12.10
13.42
16.17
16.39
19.20
16.80
16.37
17.40
14.57
12.35
10.16
16.37
16.27
86
0.94
EPSRp
1.01
1.11
1.06
0.98
1.03
0.94
0.93
0.84
0.90
0.83
1.01
(4.26%)
(1.87%)
—
10.55
EPS growth%
6.62
6.37
7.97
7.62
7.24
6.57
5.87
4.97
5.47
3.81
14.67
5.47
6.47
15
0.55
Bookvalue per shRp
3.08
3.55
3.50
3.78
3.88
4.46
4.73
4.85
4.70
4.39
1.24
2.47%
4.66%
—
0.81
FCF per shareRp
3.71
3.91
4.45
4.70
5.52
6.13
6.66
6.77
7.54
8.02
2.80
7.74%
9.21%
—
2.01
Dividend per shRp
2.19
2.62
2.88
3.40
4.07
4.45
5.36
5.23
6.18
7.24
3.27
12.20%
12.90%
—
6.14
Div yield (avg)%
21.93
24.68
27.15
29.76
28.39
28.67
26.67
26.31
24.06
24.47
11.60
26.31
26.49
66
2.53
Payout ratio%
8.09
10.55
12.13
12.37
10.57
12.83
12.14
15.12
16.70
17.51
25.83
15.12
12.26
49
42.17
Shares (diluted)B
29.87
31.42
32.87
33.80
29.15
30.63
27.61
23.86
23.67
24.54
42.27
(3.38%)
(1.91%)
88
15.96
Buyback yield%
22.91
21.56
21.34
21.03
22.99
24.89
21.94
24.49
22.22
25.07
27.54
24.49
22.56
22
0.536
D/E ratiox
0.921
0.998
1.002
0.884
0.964
0.943
0.991
1.010
1.087
1.129
0.617
1.010
0.994
16
110.9
Enterprise valueRp B
187.4
188.1
214.6
255.1
268.3
302.0
352.2
344.1
393.6
454.2
33.55
11.10%
9.79%
18
87.31
LT debtRp B
193.7
210.0
207.0
206.1
247.3
278.5
297.8
346.0
347.6
373.3
52.11
8.58%
8.62%
82
Cost of revenue
2.63%
0.97×
Operating expenses
3.27%
1.03×
Cash and investments
16.08%
Spread over hurdle
(6.05%)