78.28
RevenueRp B
251.0
264.9
290.7
316.9
333.9
357.9
392.6
430.6
470.1
497.4
85.02
8.30%
7.75%
82
9.85
Revenue growth%
18.89
15.90
16.30
14.27
12.43
13.87
11.66
10.70
9.38
9.54
12.99
10.70
13.15
59
14.54
Gross margin%
13.92
14.31
13.45
11.56
10.54
10.36
11.94
13.60
11.31
9.28
22.85
11.31
11.75
55
27.84
Operating margin%
16.51
15.24
13.83
11.57
10.45
12.32
11.19
12.88
13.87
11.90
25.06
12.32
12.60
38
9.66
Net margin%
23.71
21.65
24.18
21.82
23.29
22.15
19.60
17.80
16.60
17.79
10.76
17.80
21.73
7
13.35
P/E ratio (avg)x
22.07
22.50
24.67
24.93
24.32
25.63
26.63
30.16
36.06
40.63
15.54
30.16
25.28
64
25.09
EV/EBITx
4.242
4.554
3.879
4.054
3.767
3.352
2.848
2.733
2.341
2.411
14.57
2.733
3.559
22
14.37
FCF yield (avg)%
19.38
19.03
17.34
16.11
13.24
13.81
15.06
16.06
13.80
11.15
15.93
13.81
15.56
37
9.77
FCF margin%
13.63
14.07
16.09
15.48
17.70
19.77
18.32
20.00
17.98
15.28
18.87
18.32
16.89
93
0.342
FCF / Net incomex
1.091
1.163
1.060
1.050
0.884
0.896
0.913
0.867
0.839
0.781
0.598
0.867
0.905
90
14.62
ROIC%
28.49
26.49
24.00
26.66
25.94
27.41
29.40
27.96
29.15
27.71
25.29
27.96
27.56
77
28.38
Return on equity%
8.26
8.76
10.00
8.81
9.76
12.54
14.55
13.15
14.38
14.21
6.41
14.21
11.27
60
16.99
Return on assets%
6.04
3.48
4.92
7.53
7.34
5.11
3.62
5.58
7.38
6.61
25.49
5.58
5.81
9
2.69
EPSRp
11.35
12.98
14.34
14.14
14.75
16.87
18.16
21.26
22.47
26.75
2.94
12.64%
8.83%
—
13.68
EPS growth%
24.52
26.34
28.85
27.50
26.34
25.39
27.90
30.21
32.21
29.21
5.04
29.21
27.70
65
9.34
Bookvalue per shRp
2.55
2.70
2.50
2.40
2.42
2.37
2.25
2.17
1.94
1.81
3.21
(5.63%)
(2.97%)
—
1.60
FCF per shareRp
2.16
2.25
2.16
2.01
2.28
2.14
2.21
2.21
2.31
2.36
1.33
0.70%
1.31%
—
1.98
Dividend per shRp
6.76
7.46
8.60
8.75
9.20
9.49
10.25
11.02
12.03
11.38
6.46
4.33%
5.41%
—
26.10
Div yield (avg)%
17.60
18.64
18.01
17.83
16.05
18.75
19.41
18.35
17.78
18.07
13.44
18.35
18.04
51
24.98
Payout ratio%
3.41
6.19
4.58
7.33
7.75
9.18
9.25
11.57
10.03
10.39
3.55
10.03
8.47
54
38.27
Shares (diluted)B
61.06
67.13
74.82
79.00
84.35
82.37
89.82
100.4
114.5
114.7
38.24
6.34%
6.29%
16
8.28
Buyback yield%
31.32
31.33
32.20
35.02
36.76
34.29
31.32
31.64
29.96
29.35
24.58
31.32
31.49
7
0.889
D/E ratiox
1.918
2.186
2.202
2.183
2.098
2.181
2.106
2.147
2.091
2.006
0.490
2.106
2.126
92
432.3
Enterprise valueRp B
396.9
379.6
412.1
399.5
402.4
398.3
421.1
407.1
347.4
334.7
349.4
(3.62%)
(3.22%)
15
142.2
LT debtRp B
458.9
512.6
480.1
544.6
593.5
603.8
698.5
792.2
854.6
997.3
337.8
10.94%
9.45%
63
Cost of revenue
7.79%
1.00×
Operating expenses
7.53%
0.98×
Goodwill & intangibles
17.34%
Spread over hurdle
(0.94%)