199.4
RevenueRp B
200.0
200.7
200.4
204.3
211.0
209.3
209.1
217.1
219.7
219.1
222.3
0.76%
0.81%
49
21.77
Revenue growth%
20.74
21.67
20.35
17.53
17.78
16.98
17.68
18.75
18.25
16.39
20.11
17.68
18.01
54
6.26
Gross margin%
4.21
3.74
6.20
7.45
9.50
10.08
11.63
10.98
9.65
7.81
8.66
10.08
8.65
47
12.64
Operating margin%
10.93
10.60
8.10
9.35
7.42
9.81
12.54
14.02
16.38
16.98
17.27
14.02
10.76
89
23.21
Net margin%
11.39
9.22
7.96
5.31
5.11
2.72
5.02
6.03
4.44
4.89
23.76
4.89
5.21
57
11.65
P/E ratio (avg)x
11.01
12.06
12.53
12.06
12.35
11.81
12.39
12.30
13.82
14.35
12.12
12.39
12.33
89
22.35
EV/EBITx
30.20
33.54
33.83
31.08
33.91
37.77
40.81
36.25
39.44
36.72
25.48
37.77
35.08
81
16.30
FCF yield (avg)%
5.60
4.54
7.26
9.84
9.37
8.25
9.04
8.64
6.02
4.88
26.95
8.25
7.75
75
8.06
FCF margin%
19.48
21.03
19.09
20.80
21.22
19.57
22.43
22.84
21.66
21.09
10.86
21.66
21.06
59
1.503
FCF / Net incomex
0.617
0.686
0.756
0.827
0.943
0.877
0.961
1.093
1.176
1.313
1.363
1.093
0.910
48
5.34
ROIC%
21.07
18.12
20.99
21.58
20.96
20.59
18.40
19.49
21.71
23.27
25.28
20.59
20.97
53
20.65
Return on equity%
1.81
1.92
3.59
4.24
6.78
9.52
8.99
11.93
12.52
12.85
28.82
11.93
7.88
94
25.53
Return on assets%
11.91
10.56
10.47
8.79
10.01
11.53
14.10
12.38
10.88
11.32
24.40
11.53
11.10
36
26.31
EPSRp
30.39
32.44
31.22
29.91
30.09
33.45
38.63
38.13
41.42
43.92
29.43
7.86%
5.37%
—
15.16
EPS growth%
6.55
5.67
4.39
7.01
8.60
8.76
10.12
11.76
14.03
11.46
21.44
11.46
8.68
82
19.52
Bookvalue per shRp
8.45
9.44
9.27
10.02
11.88
13.46
14.67
16.29
16.93
19.56
31.05
10.49%
10.85%
—
22.72
FCF per shareRp
25.80
24.10
24.70
24.96
26.07
28.53
25.35
22.98
25.05
24.37
30.71
(1.34%)
(0.10%)
—
7.64
Dividend per shRp
44.13
48.83
55.39
56.56
65.45
65.22
70.00
81.88
96.40
94.50
25.62
7.62%
8.26%
—
26.44
Div yield (avg)%
29.63
32.35
32.33
31.08
28.79
31.29
33.58
35.62
38.51
41.21
17.94
35.62
32.34
48
6.44
Payout ratio%
11.05
9.55
8.20
7.43
10.25
11.07
8.20
11.13
13.25
14.74
4.06
11.13
10.65
82
2.396
Shares (diluted)B
3.863
4.697
4.991
5.796
6.002
6.070
7.232
7.786
9.081
9.420
2.365
9.44%
11.42%
48
23.27
Buyback yield%
0.40
0.82
0.40
2.04
2.37
3.43
2.25
4.09
1.59
3.64
11.25
3.43
2.14
31
1.488
D/E ratiox
1.673
1.632
1.560
1.450
1.497
1.597
1.685
1.821
2.074
1.925
1.251
1.821
1.653
89
210.3
Enterprise valueRp B
211.2
228.0
210.9
228.9
215.9
219.6
193.0
193.7
203.5
196.2
35.60
(1.89%)
(0.25%)
34
260.4
LT debtRp B
199.4
214.4
198.4
197.6
177.5
178.9
175.7
181.3
169.2
180.9
254.6
0.38%
(1.29%)
44
Cost of revenue
0.69%
0.99×
Operating expenses
0.45%
0.97×
Goodwill & intangibles
14.11%