414.0
RevenueRp B
233.6
245.6
267.5
286.1
310.5
331.2
356.0
378.2
409.7
442.8
444.2
7.36%
7.14%
79
3.46
Revenue growth%
20.65
20.23
20.04
20.90
17.94
15.75
15.95
17.79
19.83
18.86
29.13
17.79
19.34
48
2.17
Gross margin%
12.11
13.70
15.43
18.09
19.67
22.26
20.44
21.90
24.60
22.00
18.30
22.00
20.05
6
5.00
Operating margin%
18.42
20.06
17.50
17.22
17.60
17.39
19.64
18.89
17.77
15.32
25.91
17.77
17.68
26
8.81
Net margin%
15.39
17.67
15.10
14.62
17.43
18.95
19.87
18.24
19.51
17.41
21.52
18.95
17.55
73
11.60
P/E ratio (avg)x
16.32
15.87
16.14
14.76
13.48
12.21
11.38
10.75
10.69
9.867
32.56
10.75
12.84
80
37.84
EV/EBITx
16.32
14.79
15.71
15.79
15.91
15.85
15.68
13.77
15.03
15.07
18.80
15.07
15.69
80
25.41
FCF yield (avg)%
11.63
12.27
9.65
10.15
9.61
8.14
5.68
8.43
6.02
8.14
11.00
8.14
9.02
43
3.96
FCF margin%
3.63
4.50
7.34
5.76
5.29
3.22
5.01
3.70
2.42
3.95
20.21
3.70
4.23
39
1.328
FCF / Net incomex
0.748
0.787
0.839
0.876
0.793
0.813
0.787
0.840
0.923
0.988
1.298
0.840
0.826
35
5.98
ROIC%
8.46
8.94
10.29
9.64
7.32
9.47
8.50
6.40
4.36
1.63
27.84
6.40
8.48
62
28.97
Return on equity%
11.06
11.78
10.99
12.59
10.09
7.14
7.80
8.73
10.17
7.87
12.64
7.87
10.13
87
21.90
Return on assets%
15.89
13.22
12.39
10.86
11.09
10.67
10.29
12.35
10.53
10.37
5.08
10.53
10.98
92
9.39
EPSRp
28.69
28.47
31.88
30.89
29.31
28.77
30.63
30.59
30.61
32.84
10.11
2.30%
1.71%
—
7.39
EPS growth%
36.62
34.17
35.61
33.37
35.74
34.69
33.17
31.69
29.35
26.66
4.50
31.69
33.77
43
10.22
Bookvalue per shRp
9.71
11.15
11.91
11.29
13.26
14.48
16.95
17.30
17.79
19.86
12.15
8.41%
7.21%
—
10.32
FCF per shareRp
33.26
31.57
31.39
35.92
34.33
33.11
36.14
36.71
39.21
37.97
19.31
2.03%
1.84%
—
23.06
Dividend per shRp
11.49
11.54
11.03
12.51
12.74
11.95
13.43
13.50
14.02
13.28
7.01
0.83%
0.84%
—
8.37
Div yield (avg)%
24.67
23.64
21.39
18.87
16.04
16.36
14.53
15.16
13.32
14.28
19.22
14.53
16.20
47
11.14
Payout ratio%
26.59
24.30
22.93
21.80
21.43
23.23
23.38
26.33
27.63
24.88
13.78
24.88
23.84
51
13.69
Shares (diluted)B
10.13
11.06
11.16
11.41
11.20
11.41
11.00
9.912
10.22
10.10
13.97
(2.06%)
(0.55%)
50
7.06
Buyback yield%
26.56
25.20
28.15
31.08
31.71
34.43
32.31
30.81
29.74
30.80
14.83
30.81
30.81
93
0.375
D/E ratiox
2.027
2.110
2.449
2.519
2.909
2.993
3.189
3.549
3.539
4.174
1.078
3.539
2.951
49
334.7
Enterprise valueRp B
310.4
309.2
335.7
373.4
412.4
420.4
462.7
492.3
462.4
487.1
56.86
3.38%
4.65%
56
79.00
LT debtRp B
383.4
426.0
409.3
402.0
363.7
390.6
404.4
414.5
439.7
462.8
298.7
4.94%
1.74%
62
Cost of revenue
7.63%
1.05×
Operating expenses
6.83%
0.97×
Cash and investments
14.64%
Return on capital
124.40%
Spread over hurdle
115.23%