88.92
RevenueRp B
472.7
472.1
479.7
481.1
502.9
504.4
511.5
520.5
524.4
524.3
97.30
0.84%
1.13%
77
23.94
Revenue growth%
17.23
19.29
19.07
19.05
20.12
21.65
23.54
20.88
21.60
21.85
16.84
21.65
20.50
90
7.06
Gross margin%
8.44
9.99
8.87
11.00
12.98
10.58
12.43
9.63
7.29
9.89
13.84
9.89
9.94
91
14.54
Operating margin%
22.40
23.63
23.60
20.62
22.70
24.42
24.20
23.49
24.63
24.80
25.65
24.42
23.62
39
22.28
Net margin%
5.21
5.19
7.77
5.37
7.03
8.68
11.33
12.06
12.91
10.56
17.88
11.33
8.23
36
36.23
P/E ratio (avg)x
25.15
29.21
32.96
38.96
44.76
48.93
50.51
55.34
57.49
70.00
16.14
55.34
46.85
76
12.77
EV/EBITx
26.03
26.75
27.34
24.86
26.31
24.16
23.55
21.59
19.99
21.61
15.21
21.61
24.51
65
6.63
FCF yield (avg)%
10.20
8.94
8.20
7.50
9.05
7.42
7.58
5.12
3.28
0.42
7.63
5.12
7.54
39
2.96
FCF margin%
3.88
2.58
5.25
3.97
4.27
4.31
5.79
6.09
7.95
9.06
11.27
6.09
4.78
49
0.198
FCF / Net incomex
0.447
0.484
0.563
0.527
0.612
0.687
0.639
0.595
0.674
0.640
1.530
0.640
0.603
80
27.84
ROIC%
31.43
28.88
29.45
31.92
32.11
30.92
28.39
31.30
28.32
28.44
9.01
28.44
30.18
33
26.30
Return on equity%
17.96
20.72
22.68
23.49
25.92
26.94
24.55
25.11
25.52
27.71
3.10
25.52
24.83
55
28.65
Return on assets%
24.65
27.05
26.63
25.69
25.23
28.16
28.40
26.39
27.36
26.75
8.17
27.36
26.69
40
4.31
EPSRp
28.67
26.95
29.56
34.23
37.87
43.54
44.25
45.11
52.46
55.06
4.80
7.78%
7.36%
—
16.93
EPS growth%
14.42
15.44
16.30
16.50
14.81
12.54
11.99
12.97
11.69
14.64
8.28
12.54
14.53
61
19.61
Bookvalue per shRp
20.26
21.46
21.00
24.75
25.06
29.14
28.72
32.48
33.56
35.41
22.41
7.16%
6.97%
—
12.22
FCF per shareRp
7.77
7.33
8.15
8.37
9.25
10.45
11.34
13.04
13.69
15.14
4.87
10.34%
7.67%
—
12.86
Dividend per shRp
32.16
36.26
36.30
42.31
43.38
49.11
53.00
53.18
59.97
66.21
18.64
8.83%
8.32%
—
18.64
Div yield (avg)%
30.00
30.78
31.65
31.58
31.39
34.15
32.24
33.87
34.35
34.38
11.74
34.15
31.94
18
5.64
Payout ratio%
19.74
18.42
20.82
21.87
22.53
20.48
18.78
17.51
17.89
20.52
22.51
18.78
20.11
34
7.085
Shares (diluted)B
11.92
11.83
11.43
13.21
14.54
16.88
16.93
18.45
18.34
19.28
7.022
5.81%
6.25%
9
11.86
Buyback yield%
25.54
25.00
27.76
27.14
27.94
25.78
24.51
27.15
29.17
31.24
11.07
27.15
27.15
11
0.615
D/E ratiox
0.123
0.109
0.116
0.117
0.103
0.094
0.098
0.097
0.089
0.097
1.648
0.097
0.100
37
511.3
Enterprise valueRp B
150.5
157.0
172.2
188.6
188.3
180.3
176.5
162.1
168.5
185.3
535.5
(0.33%)
2.25%
91
533.3
LT debtRp B
191.0
186.1
195.7
221.9
235.9
263.4
265.0
263.9
251.7
262.4
394.4
2.14%
2.54%
29
Cost of revenue
1.24%
1.01×
Operating expenses
0.42%
0.93×
Cash and investments
21.32%
Property and equipment
20.26%
Spread over hurdle
12.96%