34.23
RevenueRp B
163.9
167.4
166.4
164.6
165.1
167.1
169.2
167.6
171.7
168.6
35.47
0.41%
0.48%
60
8.76
Revenue growth%
5.52
5.07
4.30
3.22
1.89
4.74
3.76
5.60
4.12
2.77
12.74
4.12
4.21
16
27.38
Gross margin%
29.01
27.66
28.47
27.33
26.48
24.96
22.45
24.77
24.96
22.45
13.93
24.77
25.72
12
14.95
Operating margin%
2.07
0.40
3.29
2.73
4.68
1.80
3.39
1.72
0.61
0.40
21.52
1.72
1.93
71
13.20
Net margin%
27.72
27.17
25.20
24.15
27.07
26.69
23.88
24.92
26.01
26.99
19.02
26.01
26.35
35
30.29
P/E ratio (avg)x
14.54
16.13
15.07
16.37
18.79
20.99
24.04
26.18
30.13
34.67
21.73
26.18
19.89
88
7.088
EV/EBITx
26.50
26.99
26.67
25.12
25.94
26.02
26.69
26.49
24.01
23.60
30.05
26.02
26.25
60
18.66
FCF yield (avg)%
5.91
6.57
7.48
5.42
3.86
6.28
7.64
8.53
10.45
10.52
14.52
8.53
7.03
5
20.57
FCF margin%
11.98
14.95
13.74
15.56
14.15
14.12
14.82
16.76
16.49
19.38
3.32
16.49
14.89
60
0.526
FCF / Net incomex
0.416
0.436
0.457
0.417
0.416
0.392
0.394
0.433
0.472
0.472
1.656
0.433
0.425
76
6.14
ROIC%
4.36
3.50
3.77
6.65
6.84
9.37
7.94
10.35
10.31
7.38
5.96
9.37
7.11
89
5.78
Return on equity%
35.11
32.20
32.09
31.48
31.11
30.74
33.59
34.90
35.97
36.81
21.14
34.90
32.89
53
15.34
Return on assets%
20.00
19.98
20.12
17.62
20.17
18.60
21.24
19.25
17.50
17.24
23.44
18.60
19.62
9
1.17
EPSRp
2.83
2.73
2.63
2.83
3.05
3.27
3.69
3.58
3.80
3.56
1.28
3.17%
3.23%
—
5.37
EPS growth%
10.46
11.19
11.15
11.11
10.08
8.91
8.83
10.63
7.92
8.49
4.39
8.83
10.27
93
1.63
Bookvalue per shRp
1.30
1.38
1.49
1.58
1.73
1.95
1.92
1.87
2.16
2.37
2.13
6.44%
7.18%
—
1.83
FCF per shareRp
2.73
2.77
2.64
2.50
2.74
2.88
2.86
2.76
2.54
2.67
0.79
(0.54%)
(0.44%)
—
1.87
Dividend per shRp
1.30
1.19
1.12
1.02
0.86
0.79
0.72
0.75
0.73
0.78
2.78
(1.94%)
(4.81%)
—
22.72
Div yield (avg)%
16.89
19.38
18.73
18.25
18.99
18.84
21.59
22.54
25.07
26.80
12.73
22.54
19.18
46
20.16
Payout ratio%
8.49
10.83
12.77
12.64
13.59
11.47
8.96
6.15
5.84
4.64
18.48
6.15
9.89
63
42.45
Shares (diluted)B
60.33
67.87
67.68
71.23
77.70
83.35
87.51
100.7
111.1
116.2
42.19
8.38%
6.60%
35
2.37
Buyback yield%
17.59
18.01
17.97
15.30
13.02
10.84
13.42
15.77
13.51
12.88
7.81
13.42
14.40
30
1.697
D/E ratiox
0.851
1.026
1.243
1.504
1.744
1.800
2.079
2.499
2.913
3.196
1.685
2.499
1.772
9
82.24
Enterprise valueRp B
23.76
27.16
29.90
30.96
32.94
36.66
34.58
38.02
38.55
38.59
154.3
3.21%
6.06%
21
115.8
LT debtRp B
133.5
132.2
122.3
136.9
141.1
142.3
148.5
144.7
157.7
175.6
140.9
4.47%
2.29%
88
Cost of revenue
0.48%
1.00×
Operating expenses
0.97%
1.05×
Goodwill & intangibles
15.83%
Spread over hurdle
(8.97%)