232.5
RevenueRp B
149.0
160.4
175.5
191.8
211.1
227.4
239.8
258.7
282.1
308.9
249.7
7.92%
8.43%
24
24.92
Revenue growth%
18.20
19.72
20.43
21.17
18.59
19.26
20.23
21.30
22.64
22.10
16.53
21.30
20.33
71
7.27
Gross margin%
1.76
0.65
0.61
0.40
2.16
2.52
5.16
7.81
10.49
11.60
7.32
7.81
2.34
90
21.19
Operating margin%
18.27
15.59
12.69
15.67
18.00
15.69
17.13
15.18
12.93
14.25
28.07
15.18
15.63
73
12.47
Net margin%
10.60
8.03
8.31
8.45
7.56
6.55
9.20
8.42
8.68
6.56
4.96
8.42
8.37
70
35.00
P/E ratio (avg)x
47.40
52.30
58.22
65.42
66.18
64.39
74.22
75.15
88.10
104.0
30.10
75.15
65.80
67
28.89
EV/EBITx
37.98
39.37
35.14
33.35
33.32
34.34
36.64
36.02
37.11
38.52
10.45
36.64
36.33
63
3.07
FCF yield (avg)%
9.76
8.51
5.55
5.19
6.10
7.70
6.26
5.97
7.00
5.15
25.57
6.26
6.18
58
12.48
FCF margin%
33.33
36.23
38.94
38.30
37.33
36.45
34.51
32.61
33.99
33.65
25.04
33.99
35.37
53
0.656
FCF / Net incomex
2.211
2.654
3.124
3.286
3.589
3.944
3.978
4.067
4.175
4.676
0.845
4.067
3.766
11
21.47
ROIC%
21.48
20.76
21.07
18.34
17.61
16.39
16.79
16.96
16.86
16.88
12.44
16.86
17.28
45
14.27
Return on equity%
8.79
6.12
5.41
6.91
9.17
9.42
7.41
7.33
4.97
4.29
27.51
7.33
7.12
42
20.72
Return on assets%
22.85
21.06
21.29
20.77
21.46
21.78
21.85
19.55
16.57
14.69
14.50
19.55
21.17
50
94.79
EPSRp
34.84
35.70
41.13
47.58
46.79
45.62
53.46
51.44
56.76
65.15
102.20
6.85%
7.35%
—
23.99
EPS growth%
18.71
19.05
16.31
13.95
13.31
12.97
15.23
14.16
11.96
10.33
25.46
12.97
14.05
88
18.92
Bookvalue per shRp
35.48
36.04
40.28
40.27
37.54
42.51
45.41
49.64
55.10
59.54
59.91
9.67%
6.38%
—
74.06
FCF per shareRp
144.73
142.34
162.90
173.85
189.23
220.28
217.88
257.58
270.26
305.32
90.49
10.04%
9.48%
—
64.48
Dividend per shRp
24.57
25.88
26.83
26.22
25.15
26.15
29.28
33.44
34.88
37.94
39.01
8.57%
4.40%
—
27.20
Div yield (avg)%
18.82
18.94
17.94
18.50
19.05
16.84
19.47
19.75
22.60
20.49
21.20
19.75
19.00
94
25.65
Payout ratio%
22.79
25.08
25.69
23.50
23.14
21.92
24.60
22.97
21.24
22.85
14.26
22.85
23.05
11
2.281
Shares (diluted)B
2.866
2.676
2.486
2.622
2.679
2.498
2.307
2.122
2.056
2.270
2.282
(3.26%)
(1.78%)
40
10.86
Buyback yield%
6.80
5.24
2.87
1.79
3.56
1.02
0.40
0.73
1.71
1.20
24.99
1.02
1.75
47
0.989
D/E ratiox
0.900
0.803
0.859
0.942
0.868
0.938
0.908
0.843
0.785
0.716
1.338
0.843
0.863
40
132.2
Enterprise valueRp B
56.45
55.05
56.52
53.54
54.31
55.51
60.72
55.27
63.09
60.49
177.0
2.18%
1.97%
45
242.4
LT debtRp B
114.9
104.0
95.51
95.37
104.2
108.5
104.4
98.97
106.1
94.85
48.85
(1.86%)
(2.47%)
66
Cost of revenue
8.53%
1.01×
Operating expenses
8.17%
0.98×
Spread over hurdle
10.07%