158.3
RevenueRp B
122.8
130.2
136.3
145.3
149.0
153.9
163.6
168.0
174.3
180.7
173.8
3.93%
4.17%
89
13.54
Revenue growth%
26.94
27.12
28.94
30.37
28.86
29.52
28.07
29.93
32.89
30.70
3.99
29.93
29.23
32
12.20
Gross margin%
4.22
3.51
5.42
6.08
3.25
0.40
0.40
0.40
2.13
1.39
16.22
0.40
2.69
59
26.39
Operating margin%
5.68
5.53
5.03
5.46
6.14
5.20
2.55
4.58
2.77
5.04
4.49
4.58
5.12
72
9.65
Net margin%
23.12
22.81
24.81
23.66
25.93
28.18
25.42
22.70
21.33
22.28
24.18
22.70
23.39
19
10.39
P/E ratio (avg)x
24.66
29.09
28.96
27.98
29.05
34.22
35.80
35.69
36.25
38.72
32.31
35.80
31.65
95
36.40
EV/EBITx
31.35
29.79
30.47
30.53
31.20
35.36
33.36
33.07
37.93
42.02
6.986
35.36
32.21
25
12.32
FCF yield (avg)%
15.94
15.29
14.34
15.47
15.25
12.93
13.89
11.42
12.78
14.02
19.25
12.93
14.18
89
3.97
FCF margin%
20.48
21.64
22.85
21.45
23.90
21.89
19.30
20.08
21.73
19.84
10.26
20.08
21.54
28
0.384
FCF / Net incomex
0.601
0.687
0.760
0.899
0.934
1.039
1.264
1.447
1.625
1.937
1.594
1.447
0.986
50
7.71
ROIC%
4.36
2.15
0.40
2.94
4.75
2.14
0.40
0.40
0.40
1.44
13.07
0.40
1.79
34
27.38
Return on equity%
3.82
4.10
5.98
4.85
2.38
0.40
1.21
0.40
0.40
1.06
12.19
0.40
1.80
59
8.67
Return on assets%
27.04
27.06
24.93
23.98
24.75
26.51
26.11
25.18
26.06
23.89
12.81
26.06
25.62
57
18.25
EPSRp
27.16
25.54
28.51
28.15
27.14
29.79
29.38
30.16
28.80
33.13
19.51
4.07%
2.99%
—
28.62
EPS growth%
20.08
20.45
19.12
18.28
17.50
19.55
17.41
15.75
16.39
17.93
6.12
17.41
18.10
70
4.32
Bookvalue per shRp
5.13
4.95
4.67
4.46
4.06
3.56
3.81
4.01
4.10
3.65
23.09
(2.07%)
(2.82%)
—
13.46
FCF per shareRp
14.06
14.19
13.87
12.41
11.89
10.10
10.70
9.68
8.65
8.06
5.45
(7.48%)
(5.11%)
—
6.59
Dividend per shRp
25.36
27.06
23.05
23.10
22.52
20.75
18.79
20.04
21.38
19.79
26.33
(2.55%)
(1.69%)
—
12.35
Div yield (avg)%
25.04
27.21
25.92
26.64
25.14
25.19
24.70
26.45
28.81
31.14
26.28
26.45
26.18
67
23.33
Payout ratio%
29.22
26.79
25.31
25.49
23.17
23.43
23.84
21.51
21.74
24.54
26.80
23.43
24.19
88
2.562
Shares (diluted)B
3.236
3.496
3.940
4.242
4.468
4.590
5.022
5.468
6.422
6.543
2.457
7.93%
8.01%
78
22.81
Buyback yield%
4.15
2.83
5.19
2.22
4.37
6.54
8.10
6.52
5.12
8.04
9.42
6.54
5.15
36
0.684
D/E ratiox
0.629
0.627
0.585
0.641
0.684
0.723
0.698
0.787
0.837
0.778
1.664
0.778
0.691
32
67.34
Enterprise valueRp B
96.17
100.3
101.0
108.0
98.07
102.8
108.7
107.5
109.3
99.60
27.34
0.31%
(0.08%)
38
85.68
LT debtRp B
30.02
30.98
27.85
27.83
30.17
31.64
31.61
34.19
29.69
28.48
33.92
(1.14%)
(0.08%)
60
Cost of revenue
3.69%
0.95×
Operating expenses
5.21%
1.10×
Cash and investments
19.13%
Goodwill & intangibles
14.46%
Spread over hurdle
11.39%