353.6
RevenueRp B
226.3
243.8
257.5
275.2
298.7
326.0
351.2
381.2
400.5
422.2
368.1
7.16%
7.15%
49
16.63
Revenue growth%
12.68
15.02
16.17
16.44
13.99
16.87
17.46
16.39
18.76
16.22
9.30
16.87
16.31
41
16.17
Gross margin%
27.79
26.60
28.24
25.94
24.53
26.23
26.02
28.52
29.98
32.22
26.43
28.52
27.20
19
14.11
Operating margin%
28.20
29.50
30.74
29.46
28.95
28.09
25.31
27.42
27.66
30.33
9.80
27.66
28.57
85
11.28
Net margin%
16.88
19.64
18.46
16.69
13.92
12.36
13.27
12.01
14.25
14.69
4.23
13.27
14.47
91
16.50
P/E ratio (avg)x
26.42
25.29
22.30
22.79
23.89
25.51
23.65
20.27
19.68
19.59
30.41
20.27
23.22
91
18.32
EV/EBITx
30.98
32.38
34.78
40.31
43.15
46.60
50.36
49.94
47.94
44.93
28.13
47.94
44.04
70
10.70
FCF yield (avg)%
16.00
13.18
13.50
12.42
10.74
11.26
8.76
8.19
7.13
4.38
27.76
8.19
11.00
65
8.56
FCF margin%
4.36
4.38
5.97
3.22
4.76
3.17
2.53
0.63
0.40
1.74
8.97
1.74
3.20
94
1.773
FCF / Net incomex
1.166
1.251
1.271
1.378
1.452
1.325
1.389
1.405
1.441
1.538
0.200
1.405
1.383
94
4.83
ROIC%
24.99
25.51
28.41
26.05
25.06
28.01
25.53
26.44
29.02
31.73
27.92
28.01
26.24
87
18.17
Return on equity%
0.83
2.83
4.05
2.13
0.40
1.29
0.40
0.40
0.40
0.57
18.49
0.40
0.70
43
2.78
Return on assets%
26.31
25.09
26.63
27.95
30.84
32.75
30.39
33.33
35.22
35.31
2.22
33.33
30.61
56
2.47
EPSRp
1.91
2.07
2.07
2.15
2.14
2.19
2.17
2.08
2.05
1.85
2.71
(2.88%)
0.60%
—
19.40
EPS growth%
21.22
18.58
18.14
15.33
17.99
14.99
15.70
13.35
16.06
16.56
28.51
15.70
16.31
21
1.60
Bookvalue per shRp
2.51
2.76
2.44
2.33
2.33
2.33
2.58
2.47
2.60
2.49
1.06
1.28%
(0.76%)
—
1.11
FCF per shareRp
2.13
2.06
2.30
2.32
2.09
1.90
2.05
1.99
2.18
2.02
0.96
(0.72%)
(1.58%)
—
1.78
Dividend per shRp
2.15
2.40
2.33
2.18
2.41
2.33
2.29
2.20
2.02
2.16
1.67
(2.15%)
1.19%
—
10.96
Div yield (avg)%
3.17
1.64
2.24
4.01
1.92
4.86
2.92
0.40
2.92
4.85
10.09
2.92
2.92
63
21.08
Payout ratio%
25.97
26.38
28.90
30.87
29.84
30.30
28.90
30.33
31.58
33.16
29.99
30.33
30.07
22
33.90
Shares (diluted)B
30.04
30.18
32.26
31.34
32.57
28.67
27.32
25.93
25.16
25.89
34.51
(4.49%)
(1.70%)
48
5.82
Buyback yield%
22.63
20.03
18.10
16.59
15.73
14.38
13.80
16.44
16.10
18.62
10.10
16.10
16.52
63
1.276
D/E ratiox
2.074
2.134
2.335
2.424
2.556
2.846
3.397
3.649
4.252
4.207
0.308
3.649
2.701
93
132.2
Enterprise valueRp B
222.9
212.6
230.9
236.7
217.9
230.5
198.8
187.2
189.7
171.3
279.7
(4.71%)
(1.87%)
23
67.63
LT debtRp B
39.47
39.11
36.83
38.99
41.36
43.60
40.82
44.72
49.10
49.61
301.7
3.71%
3.53%
32
Cost of revenue
7.13%
1.00×
Operating expenses
7.13%
1.00×
Goodwill & intangibles
14.41%