344.2
RevenueRp B
471.8
475.7
486.3
502.6
525.1
540.2
540.2
559.3
558.9
584.4
354.1
2.16%
2.42%
46
7.73
Revenue growth%
1.50
0.96
0.74
1.90
0.40
1.75
1.81
1.46
0.40
3.05
20.01
1.75
1.48
63
7.09
Gross margin%
6.97
5.18
7.76
7.85
7.28
6.52
4.56
4.11
3.86
1.10
28.03
4.11
5.85
74
16.28
Operating margin%
21.40
20.10
21.30
19.11
16.36
14.53
13.29
13.94
15.82
18.37
8.88
14.53
17.36
38
8.13
Net margin%
16.07
14.09
14.55
11.98
12.22
11.79
12.77
9.93
10.81
11.79
3.36
11.79
12.10
37
11.95
P/E ratio (avg)x
56.85
56.39
66.31
67.27
77.84
90.70
102.8
124.5
139.0
151.4
15.55
124.5
84.27
81
14.18
EV/EBITx
12.63
11.03
11.41
10.01
8.864
8.239
8.078
8.787
9.063
9.034
35.00
8.787
9.048
10
7.81
FCF yield (avg)%
22.37
24.49
27.44
29.56
30.17
32.62
31.18
28.39
31.18
32.86
14.09
31.18
29.86
64
15.23
FCF margin%
9.47
10.76
11.83
14.80
17.21
19.57
20.57
21.53
24.48
26.88
2.95
21.53
18.39
81
1.456
FCF / Net incomex
0.234
0.242
0.275
0.276
0.297
0.338
0.352
0.410
0.451
0.512
1.217
0.410
0.317
75
22.17
ROIC%
36.83
34.39
35.28
37.54
39.49
40.47
41.75
42.48
42.36
40.80
5.30
41.75
39.98
44
7.59
Return on equity%
9.27
6.56
7.16
8.74
7.35
7.40
8.15
8.47
6.63
3.92
4.47
7.40
7.38
24
5.18
Return on assets%
0.40
3.25
6.04
7.36
5.37
6.02
6.14
5.55
4.60
2.15
3.74
5.55
5.46
15
2.80
EPSRp
7.18
6.66
6.32
6.11
5.71
5.38
5.33
5.01
5.59
5.60
2.91
(0.41%)
(2.99%)
—
7.13
EPS growth%
18.53
16.97
14.79
12.54
14.67
16.92
14.71
13.64
16.63
16.71
20.61
16.63
15.71
8
7.89
Bookvalue per shRp
7.29
6.79
6.88
6.57
7.19
7.42
6.55
6.55
6.05
6.34
2.10
(2.49%)
(0.85%)
—
3.79
FCF per shareRp
4.81
4.58
4.82
5.45
6.14
5.78
6.36
6.12
6.44
7.47
3.74
4.00%
5.06%
—
2.04
Dividend per shRp
7.50
8.75
9.42
11.05
11.58
11.75
11.63
11.32
12.63
14.72
2.63
4.91%
8.73%
—
21.97
Div yield (avg)%
0.94
0.40
0.40
0.54
2.82
2.33
1.92
0.40
3.06
0.89
6.26
1.92
0.91
13
29.18
Payout ratio%
11.37
11.82
11.86
10.13
11.97
11.88
13.26
15.31
14.63
17.54
13.88
14.63
11.93
64
71.47
Shares (diluted)B
80.98
78.27
72.01
80.25
77.56
80.27
83.18
84.22
77.46
73.72
71.92
(1.01%)
(0.58%)
33
12.06
Buyback yield%
13.89
12.58
10.39
12.28
14.89
17.28
17.20
17.57
15.16
15.26
7.21
17.20
15.02
6
0.829
D/E ratiox
0.199
0.200
0.178
0.196
0.210
0.194
0.180
0.172
0.176
0.166
0.624
0.176
0.187
67
340.4
Enterprise valueRp B
109.4
111.9
117.1
105.9
96.99
87.08
78.34
73.51
76.34
80.26
495.8
(3.71%)
(3.89%)
91
162.6
LT debtRp B
164.6
157.8
141.3
146.3
159.2
154.1
168.0
148.1
136.9
126.4
336.8
(4.50%)
(2.61%)
66
Cost of revenue
2.45%
1.00×
Operating expenses
2.17%
0.98×
Property and equipment
20.41%
Spread over hurdle
(0.11%)