236.5
RevenueRp B
336.8
344.1
341.0
334.7
340.6
349.1
351.9
346.3
348.7
349.5
263.8
0.52%
0.48%
50
20.57
Revenue growth%
25.83
25.32
22.52
23.51
25.76
24.62
22.36
21.16
21.11
19.74
27.73
21.16
23.01
14
11.27
Gross margin%
24.17
23.56
24.51
24.51
26.47
28.35
27.86
30.69
33.53
32.17
15.71
30.69
27.17
81
5.81
Operating margin%
19.79
20.91
21.61
19.21
20.38
21.53
23.73
26.67
28.79
27.26
11.05
26.67
21.57
84
28.53
Net margin%
33.67
36.64
38.08
40.49
40.14
43.08
43.33
43.01
40.21
38.60
4.08
43.01
40.18
38
8.030
P/E ratio (avg)x
21.64
20.99
21.10
24.06
23.77
22.62
22.30
24.47
25.93
24.09
21.34
24.09
23.20
92
34.00
EV/EBITx
31.36
28.17
31.97
33.86
37.78
37.74
35.36
35.00
39.12
42.97
17.98
37.74
35.18
61
9.60
FCF yield (avg)%
14.18
13.51
16.29
17.68
18.91
18.36
17.18
19.38
21.38
21.10
23.68
19.38
18.02
81
8.93
FCF margin%
14.25
12.58
13.13
12.75
14.52
16.94
15.53
16.31
16.61
14.86
2.81
16.31
14.69
58
1.506
FCF / Net incomex
0.231
0.231
0.231
0.234
0.250
0.266
0.257
0.262
0.265
0.271
0.140
0.265
0.253
51
10.05
ROIC%
26.52
28.65
27.41
26.54
23.96
25.46
26.71
26.28
28.93
31.89
21.50
26.71
26.63
76
16.27
Return on equity%
33.28
35.54
35.26
36.17
37.23
38.86
40.10
37.73
40.27
40.81
25.62
40.10
37.48
28
8.01
Return on assets%
12.27
10.56
9.05
11.02
13.85
12.85
10.40
12.79
11.60
14.02
7.78
12.79
11.94
55
10.46
EPSRp
12.57
13.90
13.36
14.92
16.19
17.72
20.52
22.63
21.59
21.42
10.83
5.76%
6.93%
—
23.66
EPS growth%
9.18
10.55
12.87
12.06
9.36
7.04
5.93
3.11
1.24
3.20
4.04
3.20
8.11
65
9.63
Bookvalue per shRp
5.54
4.87
4.69
4.79
5.02
4.80
4.46
4.66
4.69
5.00
17.20
(0.09%)
(0.88%)
—
17.71
FCF per shareRp
11.97
13.11
15.62
17.20
16.61
19.27
22.86
23.70
23.37
27.37
20.76
10.51%
9.96%
—
7.76
Dividend per shRp
18.65
16.95
16.61
16.46
16.61
16.47
15.97
15.26
14.70
14.47
12.07
(2.71%)
(3.75%)
—
12.59
Div yield (avg)%
21.43
22.61
20.84
22.21
20.46
19.37
19.62
17.08
15.15
13.04
2.05
17.08
20.04
65
14.23
Payout ratio%
21.42
23.10
25.54
23.43
22.40
20.79
19.56
22.36
22.48
19.95
4.41
20.79
22.38
74
9.882
Shares (diluted)B
9.435
10.11
10.22
10.66
11.69
12.54
11.63
12.64
12.51
13.84
9.940
3.44%
3.20%
84
25.60
Buyback yield%
16.82
14.27
13.71
11.23
12.70
9.73
11.79
10.62
10.74
10.99
6.85
10.74
11.51
11
1.010
D/E ratiox
1.993
1.987
2.083
2.047
1.920
2.109
2.238
2.430
2.601
2.460
0.465
2.430
2.096
44
135.6
Enterprise valueRp B
269.2
281.2
306.1
357.5
415.4
414.6
425.2
447.7
460.5
499.7
91.83
3.76%
7.62%
82
34.43
LT debtRp B
333.4
387.7
458.5
466.1
540.1
603.7
701.0
805.2
772.3
813.5
71.40
8.54%
10.46%
51
Cost of revenue
0.32%
0.98×
Operating expenses
0.73%
1.03×
Property and equipment
18.26%
Cash and investments
16.78%
Goodwill & intangibles
16.44%
Spread over hurdle
20.60%