230.3
RevenueRp B
203.5
210.0
220.0
225.8
235.3
242.0
250.2
266.6
284.3
298.6
250.3
4.87%
4.65%
63
27.41
Revenue growth%
0.40
0.40
0.40
2.87
1.41
1.63
0.95
0.40
1.35
0.40
5.36
0.95
0.67
79
10.07
Gross margin%
25.57
27.37
26.96
26.73
28.06
26.51
26.91
26.21
29.17
27.91
8.63
26.91
26.94
28
14.07
Operating margin%
22.90
20.21
20.27
22.15
20.44
18.25
17.13
14.40
11.41
12.98
29.65
14.40
19.23
49
8.06
Net margin%
29.33
28.81
29.47
32.38
31.91
31.32
30.21
29.94
31.36
33.15
21.65
31.32
30.77
81
26.61
P/E ratio (avg)x
14.11
16.89
17.18
16.87
17.24
19.21
20.44
21.86
23.68
23.38
33.94
21.86
18.22
58
7.067
EV/EBITx
17.70
16.80
16.47
17.07
17.90
18.20
19.75
19.24
22.65
24.48
26.41
19.75
18.05
68
25.67
FCF yield (avg)%
13.22
14.22
16.38
16.49
16.30
15.50
17.73
17.70
16.10
15.56
22.89
16.10
16.20
92
17.44
FCF margin%
20.35
18.15
18.77
18.16
15.36
16.99
14.32
13.14
14.91
14.02
23.11
14.32
16.17
71
0.267
FCF / Net incomex
1.055
1.143
1.335
1.564
1.772
1.730
1.911
1.889
2.040
2.339
0.403
1.911
1.751
72
17.96
ROIC%
20.61
19.46
16.75
16.95
17.03
19.22
18.59
21.15
20.10
17.98
5.34
19.22
18.91
83
24.58
Return on equity%
6.97
8.08
7.10
8.60
7.13
5.56
2.59
3.24
5.74
2.99
2.10
3.24
6.35
23
17.04
Return on assets%
34.45
34.06
36.94
36.23
34.80
37.78
35.95
36.82
34.15
34.85
13.53
35.95
35.40
38
28.74
EPSRp
23.26
20.94
22.57
23.35
21.88
24.36
26.03
22.96
24.62
23.96
30.07
1.83%
(0.92%)
—
10.22
EPS growth%
1.26
0.40
3.28
4.19
4.80
4.28
6.21
9.11
7.64
7.39
16.06
7.39
4.54
69
11.29
Bookvalue per shRp
27.91
32.23
33.61
33.29
34.87
34.87
34.90
36.01
37.96
35.87
31.13
0.57%
4.05%
—
26.56
FCF per shareRp
25.98
26.53
23.86
23.83
21.31
21.79
21.39
21.06
21.64
21.07
19.00
(0.22%)
(1.40%)
—
32.39
Dividend per shRp
13.90
14.42
14.15
12.31
10.91
10.98
9.64
8.17
7.87
8.27
20.65
(5.39%)
(5.11%)
—
10.79
Div yield (avg)%
0.75
0.40
0.40
0.40
0.40
2.83
1.10
0.58
0.40
0.40
7.93
0.58
0.40
95
20.80
Payout ratio%
23.32
21.83
19.79
21.23
19.01
18.96
18.83
17.66
17.50
16.94
20.29
17.66
18.99
32
4.153
Shares (diluted)B
4.070
4.159
4.424
4.352
3.955
4.097
4.555
4.535
4.744
4.911
3.998
4.42%
0.71%
93
27.26
Buyback yield%
16.60
13.74
13.80
11.37
12.83
11.77
10.85
12.44
9.95
12.86
10.21
11.77
12.64
18
1.166
D/E ratiox
1.550
1.570
1.507
1.463
1.441
1.571
1.499
1.536
1.685
1.594
1.672
1.571
1.543
64
101.2
Enterprise valueRp B
194.4
189.2
204.2
238.7
235.6
268.3
273.2
300.4
332.1
382.4
26.14
10.17%
7.66%
19
166.2
LT debtRp B
88.42
94.75
111.9
125.2
123.9
135.1
147.8
173.7
210.8
210.6
253.3
11.19%
11.21%
79
Cost of revenue
4.60%
1.00×
Operating expenses
4.76%
1.01×
Cash and investments
14.96%