384.8
RevenueRp B
304.3
322.0
348.0
375.7
404.4
422.9
443.4
469.9
512.0
555.1
395.4
6.54%
6.90%
57
6.78
Revenue growth%
33.06
35.59
37.47
35.82
37.43
39.31
36.35
39.31
41.57
44.05
29.35
39.31
37.45
87
23.86
Gross margin%
14.25
11.37
11.03
13.29
14.29
14.45
16.31
19.27
16.60
14.78
23.16
16.31
14.37
55
5.09
Operating margin%
4.22
7.09
4.55
3.72
3.71
5.50
7.21
10.07
12.75
14.66
3.05
10.07
6.30
11
15.14
Net margin%
24.96
22.98
21.27
23.51
23.58
26.36
23.43
23.32
22.91
22.31
17.43
23.32
23.38
16
15.92
P/E ratio (avg)x
12.19
12.25
11.48
11.58
11.58
10.52
9.087
8.887
8.281
7.672
32.62
8.887
11.00
77
7.900
EV/EBITx
26.92
27.32
28.45
30.50
29.24
26.27
23.51
25.50
25.97
25.22
35.06
25.50
26.59
39
11.74
FCF yield (avg)%
22.73
20.69
21.48
20.60
22.42
20.36
21.27
21.22
22.10
22.25
26.68
21.27
21.38
15
10.54
FCF margin%
20.57
19.70
18.05
17.50
18.42
18.96
20.81
20.00
21.89
20.26
21.26
20.26
19.85
36
0.418
FCF / Net incomex
0.725
0.790
0.860
1.009
1.106
1.087
1.295
1.440
1.691
1.787
0.733
1.440
1.097
62
16.79
ROIC%
9.76
8.94
7.17
8.17
8.33
5.63
7.72
10.60
8.39
7.58
4.99
7.72
8.25
9
19.43
Return on equity%
23.41
23.03
22.77
23.57
21.05
21.57
22.65
20.22
18.48
15.80
12.19
20.22
22.11
14
25.43
Return on assets%
32.99
31.42
29.69
27.02
25.94
28.46
30.56
27.72
25.25
23.84
7.75
27.72
28.09
42
29.32
EPSRp
38.11
36.13
40.78
43.82
48.36
55.02
62.99
66.80
62.41
57.88
30.33
3.66%
3.94%
—
24.68
EPS growth%
33.71
31.46
32.48
33.55
35.34
32.49
30.32
29.47
30.47
32.59
25.86
30.47
32.49
67
35.86
Bookvalue per shRp
17.86
17.09
17.26
18.83
18.94
17.44
18.61
17.24
15.57
14.34
33.23
(5.41%)
(1.03%)
—
26.27
FCF per shareRp
15.03
16.27
15.83
18.06
20.48
20.02
20.05
21.12
19.43
21.13
6.44
0.63%
2.92%
—
20.12
Dividend per shRp
16.97
16.58
16.34
17.89
18.62
18.78
20.95
24.06
24.56
26.09
37.84
6.98%
6.03%
—
25.62
Div yield (avg)%
11.72
9.85
9.58
8.64
11.33
8.86
7.71
8.99
6.30
7.20
20.77
7.71
8.92
28
14.23
Payout ratio%
24.31
26.27
25.85
23.80
21.59
22.58
24.44
26.58
26.76
26.98
14.67
26.58
25.14
24
6.718
Shares (diluted)B
10.14
11.99
13.88
16.29
17.31
20.77
20.65
22.41
22.52
25.55
6.555
8.10%
11.20%
44
9.35
Buyback yield%
15.18
17.22
17.41
15.43
14.24
12.09
13.50
13.51
14.69
13.92
14.84
13.51
14.47
31
1.539
D/E ratiox
1.337
1.188
1.287
1.336
1.373
1.342
1.198
1.296
1.243
1.261
1.397
1.261
1.291
64
289.0
Enterprise valueRp B
69.70
67.61
62.08
67.82
74.36
79.82
75.27
74.59
74.67
78.74
252.9
1.15%
1.16%
12
306.7
LT debtRp B
166.6
176.3
157.1
149.3
165.3
171.0
180.2
199.3
208.4
214.2
447.8
5.31%
3.59%
13
Cost of revenue
6.69%
0.98×
Operating expenses
7.77%
1.09×
Cash and investments
17.77%