329.5
RevenueRp B
170.3
179.4
190.9
204.5
216.1
230.4
242.4
257.2
276.2
295.2
368.0
6.43%
6.26%
36
12.80
Revenue growth%
21.90
21.05
18.78
18.15
19.64
18.86
20.72
21.00
19.53
19.12
22.40
19.53
19.59
8
26.03
Gross margin%
9.72
7.59
6.18
8.11
5.33
3.64
5.21
4.91
6.15
7.38
21.59
5.21
6.16
42
25.72
Operating margin%
6.90
7.06
8.58
5.99
7.71
7.96
10.13
8.97
6.98
7.15
20.37
7.96
7.43
37
26.94
Net margin%
27.84
29.45
27.04
26.66
23.73
22.86
21.28
19.38
20.07
22.34
24.90
21.28
23.29
93
21.15
P/E ratio (avg)x
32.18
34.00
37.09
35.35
33.57
34.71
34.56
33.87
36.52
35.71
9.653
34.71
34.63
69
30.68
EV/EBITx
13.89
15.27
15.73
16.73
18.33
16.50
17.32
19.40
18.10
17.83
31.69
17.83
17.03
88
8.33
FCF yield (avg)%
24.09
25.97
23.76
23.89
25.24
22.31
24.77
23.38
24.67
23.63
27.48
23.63
23.99
58
20.20
FCF margin%
21.95
19.74
18.56
17.61
17.32
17.99
17.65
18.16
20.93
22.56
7.31
18.16
18.36
49
1.406
FCF / Net incomex
1.023
0.906
0.827
0.737
0.669
0.658
0.624
0.690
0.717
0.772
1.755
0.690
0.727
51
24.10
ROIC%
9.27
9.93
12.69
13.91
11.85
11.70
11.94
14.94
13.04
14.26
8.19
13.04
12.32
90
11.07
Return on equity%
14.65
13.57
14.17
11.64
10.21
11.23
10.70
10.51
11.65
12.60
11.22
11.23
11.64
76
18.93
Return on assets%
28.18
30.55
33.22
35.41
34.45
36.68
37.69
36.46
35.95
38.35
24.37
36.68
35.68
41
15.17
EPSRp
9.28
8.78
8.81
9.87
10.25
11.31
11.80
13.04
11.87
12.18
16.83
3.53%
2.60%
—
18.89
EPS growth%
7.47
6.14
5.09
7.34
9.82
12.11
11.15
9.06
9.50
12.25
9.48
11.15
9.28
12
8.73
Bookvalue per shRp
15.47
13.77
12.25
12.84
12.56
11.74
11.13
10.75
9.47
9.44
12.10
(5.54%)
(4.98%)
—
8.71
FCF per shareRp
12.56
13.29
13.65
14.36
15.08
13.15
11.23
11.52
9.70
9.41
10.71
(8.99%)
(4.48%)
—
10.97
Dividend per shRp
6.30
7.15
7.58
7.98
9.01
9.96
10.28
10.27
12.22
14.38
6.41
9.80%
8.78%
—
22.77
Div yield (avg)%
26.09
27.23
27.85
29.46
26.81
25.37
27.70
29.73
29.14
30.22
12.70
29.14
27.78
81
15.15
Payout ratio%
29.84
31.48
34.14
32.59
35.26
36.00
37.43
35.65
33.94
32.20
8.90
35.65
34.04
64
16.88
Shares (diluted)B
16.86
16.22
16.22
15.78
16.47
15.75
15.84
16.52
16.75
17.73
16.53
1.49%
(0.69%)
74
24.40
Buyback yield%
12.77
10.17
7.49
8.30
9.56
10.67
10.93
8.37
5.91
7.85
15.41
8.37
8.97
77
0.418
D/E ratiox
1.132
1.113
1.147
1.369
1.611
1.597
1.713
1.746
1.980
2.327
0.979
1.746
1.604
89
315.0
Enterprise valueRp B
23.54
23.18
22.08
23.33
25.97
24.54
24.87
26.35
28.38
31.53
299.7
3.96%
4.16%
39
137.8
LT debtRp B
55.84
61.60
55.78
60.92
62.75
65.33
67.51
73.86
68.96
68.90
286.9
1.89%
2.03%
36
Cost of revenue
6.28%
1.00×
Operating expenses
6.20%
0.99×
Property and equipment
16.69%
Spread over hurdle
16.31%