182.7
RevenueRp B
176.0
182.7
188.5
191.4
193.6
199.2
206.9
213.4
221.0
228.6
186.6
3.37%
2.75%
69
10.12
Revenue growth%
4.13
4.40
5.36
3.31
4.50
6.30
8.95
7.35
5.92
5.86
15.08
6.30
5.61
84
13.09
Gross margin%
23.98
23.46
22.71
22.18
24.88
26.97
24.53
21.63
21.87
20.67
20.03
21.87
23.08
9
6.59
Operating margin%
32.98
34.14
32.58
34.20
35.99
35.85
38.35
37.48
38.95
38.03
28.70
38.03
35.92
41
24.89
Net margin%
24.59
25.21
27.70
28.73
30.26
31.34
33.80
34.81
35.81
35.20
26.34
34.81
30.80
27
14.74
P/E ratio (avg)x
28.48
28.24
29.55
30.61
30.61
33.79
40.35
43.41
46.42
45.52
7.024
43.41
32.20
27
9.883
EV/EBITx
31.30
31.51
32.62
35.02
34.66
36.81
33.36
37.15
41.41
37.36
28.64
37.15
34.84
72
17.54
FCF yield (avg)%
12.13
12.92
13.93
15.92
18.67
20.62
21.53
22.32
20.35
19.18
4.64
20.62
18.93
48
6.86
FCF margin%
16.16
14.23
12.15
10.40
9.68
12.38
13.35
15.64
13.75
15.60
27.71
13.75
13.55
54
1.715
FCF / Net incomex
1.073
1.058
1.048
1.120
1.098
1.168
1.367
1.572
1.803
2.065
0.619
1.572
1.144
77
23.32
ROIC%
10.22
7.53
7.57
7.34
6.51
4.73
7.47
9.70
7.49
10.48
14.91
7.49
7.51
35
24.27
Return on equity%
27.78
30.02
32.20
34.06
36.99
39.10
40.29
41.09
38.91
41.88
20.80
40.29
37.95
52
3.90
Return on assets%
2.70
1.96
1.99
2.52
4.01
5.53
3.90
2.13
3.40
3.46
18.48
3.46
3.05
59
57.86
EPSRp
130.28
140.43
149.61
174.84
184.43
186.87
190.02
216.59
222.82
217.62
61.05
3.37%
7.06%
—
3.48
EPS growth%
6.60
4.98
7.43
9.50
11.42
11.48
13.38
14.38
13.54
15.49
9.58
13.54
11.45
71
76.98
Bookvalue per shRp
49.88
53.57
57.10
56.65
51.03
49.97
46.50
41.52
45.21
47.22
73.57
(1.54%)
0.26%
—
71.47
FCF per shareRp
34.07
30.74
28.24
25.80
24.11
21.47
22.73
22.41
21.90
22.22
84.25
(1.61%)
(4.72%)
—
62.04
Dividend per shRp
38.48
39.32
42.39
45.91
42.54
45.63
45.46
48.05
51.38
48.51
91.90
2.66%
2.26%
—
24.26
Div yield (avg)%
28.93
31.02
30.13
27.69
28.05
30.92
31.24
32.09
32.37
31.30
24.55
31.30
30.97
82
8.22
Payout ratio%
0.45
0.40
0.66
1.54
0.64
2.13
2.62
2.01
1.96
4.66
5.40
2.13
1.75
89
1.445
Shares (diluted)B
1.672
1.521
1.692
1.562
1.426
1.319
1.415
1.396
1.276
1.244
1.489
(2.69%)
(2.33%)
65
3.93
Buyback yield%
13.12
13.34
15.16
16.61
16.83
18.29
21.15
20.64
22.80
23.51
22.87
21.15
17.56
26
1.592
D/E ratiox
1.780
1.735
1.855
2.062
2.021
2.349
2.316
2.254
2.464
2.674
0.413
2.349
2.158
34
166.5
Enterprise valueRp B
103.9
110.4
121.7
135.8
163.5
197.0
217.7
236.7
270.0
268.3
198.4
10.41%
11.78%
34
73.32
LT debtRp B
175.1
173.6
193.3
200.3
202.2
200.5
184.7
202.8
205.3
209.6
78.37
0.73%
2.22%
60
Cost of revenue
2.93%
1.02×
Operating expenses
2.97%
1.02×