333.7
RevenueRp B
333.2
337.7
348.5
353.6
361.3
365.5
368.3
366.5
373.4
372.5
353.9
0.61%
1.31%
40
5.14
Revenue growth%
30.14
32.27
32.19
32.17
30.66
28.86
29.23
31.61
31.76
32.14
29.18
31.61
31.68
48
8.54
Gross margin%
15.98
15.12
18.08
16.31
16.68
17.92
17.10
19.31
17.04
14.85
10.85
17.10
16.86
36
21.22
Operating margin%
23.22
21.14
18.91
20.95
19.25
18.96
17.43
20.14
17.61
19.66
18.49
18.96
19.46
22
15.57
Net margin%
27.43
27.26
26.53
28.25
30.01
30.47
32.35
35.28
33.41
31.98
14.79
32.35
30.24
18
29.49
P/E ratio (avg)x
18.28
17.99
19.43
22.58
24.74
24.05
29.01
30.49
34.74
41.14
28.30
30.49
24.40
50
10.56
EV/EBITx
52.54
55.07
52.10
55.47
62.75
63.31
71.98
74.95
81.42
77.20
10.58
74.95
63.03
47
29.41
FCF yield (avg)%
0.49
0.40
0.52
2.50
5.09
3.82
5.21
4.31
6.63
8.82
5.13
5.21
4.07
78
3.99
FCF margin%
16.95
17.23
17.92
20.06
21.62
21.15
19.39
22.26
22.69
24.08
25.27
22.26
20.61
70
0.507
FCF / Net incomex
0.644
0.617
0.577
0.546
0.588
0.562
0.489
0.457
0.389
0.397
0.528
0.457
0.554
57
18.26
ROIC%
6.79
7.55
5.47
4.27
2.23
1.90
0.51
0.40
0.40
0.40
11.98
0.40
2.07
66
8.55
Return on equity%
6.88
7.65
7.39
9.02
11.98
10.51
12.00
13.97
13.14
11.55
27.72
12.00
11.03
44
11.29
Return on assets%
18.13
15.47
17.57
18.03
20.44
17.61
19.54
21.93
20.14
18.62
28.36
19.54
18.38
33
22.98
EPSRp
11.67
12.58
11.74
12.29
11.87
13.04
14.68
13.65
13.23
13.23
24.44
2.19%
2.32%
—
13.21
EPS growth%
19.33
20.56
19.33
21.25
23.88
21.86
19.45
18.18
16.84
16.17
26.23
18.18
19.39
48
17.88
Bookvalue per shRp
23.70
23.49
26.89
29.57
31.78
31.98
31.56
34.43
39.80
43.31
44.57
6.39%
7.48%
—
36.58
FCF per shareRp
29.77
26.59
26.25
27.13
28.83
28.77
25.91
27.56
27.62
26.37
11.62
(1.77%)
(0.40%)
—
42.09
Dividend per shRp
28.82
25.00
25.95
26.43
23.45
22.98
23.54
25.02
24.01
24.61
49.97
0.97%
(1.21%)
—
22.78
Div yield (avg)%
6.20
8.46
7.91
5.00
6.08
7.83
7.26
7.39
6.03
7.03
27.22
7.26
7.14
13
18.39
Payout ratio%
3.37
5.41
5.78
5.30
8.27
9.90
8.77
9.48
11.93
8.97
6.89
9.48
8.52
63
5.603
Shares (diluted)B
6.961
6.921
7.062
6.511
7.124
6.404
6.249
5.691
5.509
6.026
5.413
(3.29%)
(0.42%)
37
25.36
Buyback yield%
23.59
23.87
21.01
21.23
24.17
22.44
25.18
24.81
25.42
23.19
21.54
24.81
23.73
29
0.714
D/E ratiox
0.166
0.160
0.140
0.133
0.125
0.115
0.115
0.121
0.129
0.112
1.513
0.115
0.127
45
294.0
Enterprise valueRp B
430.0
450.9
466.0
538.7
528.2
533.4
569.2
671.4
734.5
785.7
216.5
8.27%
7.82%
81
103.0
LT debtRp B
102.8
114.5
129.7
131.0
126.8
139.6
141.0
144.7
145.9
149.4
44.60
3.34%
5.75%
35
Cost of revenue
1.37%
1.01×
Operating expenses
1.41%
1.01×
Property and equipment
15.83%
Goodwill & intangibles
14.04%
Spread over hurdle
(0.19%)