764.0
RevenueRp B
831.2
850.6
865.9
871.9
857.9
840.8
826.2
814.5
818.7
815.5
815.3
(1.01%)
(0.18%)
88
19.58
Revenue growth%
32.22
31.08
29.37
26.67
25.02
25.49
22.99
23.88
22.04
20.78
7.15
22.99
25.25
85
19.32
Gross margin%
24.39
21.89
20.02
22.96
25.68
25.59
27.62
30.52
27.80
26.99
23.77
27.62
25.63
11
19.67
Operating margin%
9.06
10.03
9.12
6.60
4.83
5.58
7.49
9.42
8.14
5.31
27.15
7.49
7.81
50
19.05
Net margin%
13.27
12.76
15.31
16.38
13.68
13.98
12.32
14.46
16.41
14.30
23.86
14.30
14.14
14
29.53
P/E ratio (avg)x
39.47
43.70
49.35
49.37
49.59
58.34
61.21
67.37
78.68
87.60
9.360
67.37
53.96
45
28.41
EV/EBITx
28.01
26.97
27.52
27.26
29.50
33.16
35.38
32.80
33.42
36.68
16.12
33.42
31.15
90
20.17
FCF yield (avg)%
8.27
9.98
7.11
4.66
2.07
2.63
3.55
4.59
2.23
1.03
29.75
2.63
4.07
6
29.34
FCF margin%
21.76
21.32
21.45
23.67
22.18
22.22
19.70
19.86
19.65
20.42
21.94
19.86
21.38
11
0.825
FCF / Net incomex
1.922
2.252
2.560
2.574
2.450
2.734
3.112
2.944
2.791
3.151
1.275
2.944
2.654
91
7.05
ROIC%
15.62
16.09
14.70
17.46
19.68
17.37
19.66
22.56
20.49
20.52
29.87
20.49
18.56
78
12.33
Return on equity%
6.91
9.62
11.44
9.56
7.06
4.73
3.81
1.41
0.40
0.40
28.27
1.41
5.82
29
12.18
Return on assets%
24.87
23.00
21.40
20.04
19.72
18.94
20.72
17.81
20.51
22.72
15.57
20.51
20.61
40
2.98
EPSRp
3.61
3.33
3.53
3.33
3.75
3.50
3.21
3.35
3.08
2.79
3.33
(5.75%)
(2.09%)
—
11.32
EPS growth%
30.31
31.88
31.74
30.63
29.01
26.55
25.05
27.77
28.61
29.46
24.14
27.77
29.24
12
0.90
Bookvalue per shRp
3.38
3.48
3.63
3.96
3.92
4.37
4.25
4.62
5.14
5.53
3.38
7.11%
5.36%
—
1.11
FCF per shareRp
1.98
2.04
2.18
2.21
2.43
2.37
2.42
2.63
2.51
2.50
3.39
0.56%
3.51%
—
1.32
Dividend per shRp
1.02
0.96
0.89
0.94
0.99
0.88
0.90
0.84
0.90
0.82
1.14
(3.71%)
(3.55%)
—
24.95
Div yield (avg)%
29.70
27.99
28.19
30.49
29.08
26.28
24.29
22.05
24.54
22.48
27.99
24.29
27.13
90
2.51
Payout ratio%
18.10
19.85
19.51
17.55
17.45
17.41
18.45
17.75
16.03
14.60
23.47
17.41
17.65
33
104.4
Shares (diluted)B
134.9
138.8
153.0
166.5
184.9
196.3
226.1
243.4
283.8
322.4
107.4
11.76%
9.37%
55
17.91
Buyback yield%
21.78
19.66
19.07
19.69
16.88
15.07
15.21
13.21
10.81
12.78
16.51
13.21
16.04
12
1.661
D/E ratiox
0.985
1.060
1.078
1.138
1.269
1.418
1.632
1.549
1.781
1.737
0.994
1.632
1.343
45
479.6
Enterprise valueRp B
755.9
651.9
637.1
656.4
663.7
645.8
620.4
535.3
571.0
566.1
861.1
(3.13%)
(3.62%)
69
475.9
LT debtRp B
288.9
264.7
229.7
203.8
223.6
232.2
249.7
253.0
263.1
280.4
1,007
4.63%
0.36%
28
Cost of revenue
0.19%
1.04×
Operating expenses
(0.65%)
0.95×
Cash and investments
14.25%
Spread over hurdle
32.24%