23.47
RevenueRp B
226.7
233.2
236.0
237.5
245.3
247.8
246.6
252.7
252.6
251.0
24.44
0.46%
1.03%
59
9.91
Revenue growth%
30.19
28.07
28.35
28.34
28.13
27.11
28.49
27.66
29.90
30.92
7.10
28.49
28.35
84
13.10
Gross margin%
26.59
27.70
27.53
28.87
28.55
26.88
26.85
26.39
28.52
30.12
9.88
26.88
27.61
39
23.70
Operating margin%
6.09
6.88
8.03
9.25
8.40
8.08
9.23
6.33
6.52
8.68
23.78
8.08
8.05
76
20.93
Net margin%
20.99
21.82
24.50
21.57
18.79
17.33
16.06
17.05
18.66
17.37
26.72
17.33
18.72
73
12.76
P/E ratio (avg)x
12.23
11.83
12.39
13.51
13.64
15.47
17.42
17.28
18.60
18.37
23.77
17.42
14.55
54
37.61
EV/EBITx
28.71
27.78
30.09
31.81
29.68
29.53
29.73
29.77
33.57
35.45
34.96
29.77
29.75
9
19.55
FCF yield (avg)%
28.73
26.01
26.15
25.62
26.71
29.20
29.14
30.26
30.81
28.54
11.53
29.20
28.64
12
13.12
FCF margin%
7.37
8.65
5.81
3.29
3.10
5.43
2.82
5.11
6.59
8.86
18.41
5.43
5.62
30
0.323
FCF / Net incomex
0.334
0.313
0.328
0.356
0.378
0.371
0.352
0.408
0.405
0.454
1.127
0.405
0.363
89
26.00
ROIC%
5.55
7.65
5.79
4.00
1.51
1.83
1.03
0.40
2.38
4.18
28.57
1.83
3.19
36
25.24
Return on equity%
7.89
10.40
9.71
11.19
8.97
11.17
8.50
5.62
7.76
8.12
22.82
8.12
8.73
63
4.68
Return on assets%
9.77
9.58
8.49
5.56
6.19
8.63
11.41
13.98
14.08
11.18
23.91
11.41
9.67
58
8.90
EPSRp
15.53
15.00
15.81
15.07
14.28
16.29
17.51
19.98
19.04
19.10
9.95
6.00%
2.27%
—
11.79
EPS growth%
9.72
10.85
13.82
14.23
14.42
14.47
14.26
15.55
17.73
14.81
15.52
14.81
14.34
22
20.50
Bookvalue per shRp
6.37
6.57
6.73
6.88
7.50
7.11
7.56
8.27
7.71
8.45
13.88
2.42%
3.55%
—
15.15
FCF per shareRp
29.58
31.49
35.43
38.80
43.17
48.04
56.08
56.49
64.99
75.11
7.98
11.71%
10.06%
—
8.78
Dividend per shRp
20.45
23.74
24.89
26.22
26.83
29.92
33.62
31.86
35.24
41.12
16.55
8.91%
7.79%
—
20.21
Div yield (avg)%
9.69
9.08
9.96
7.36
4.36
7.05
5.87
4.70
3.09
4.16
20.76
4.70
6.46
34
2.37
Payout ratio%
3.19
4.82
7.43
9.67
9.66
9.25
9.28
10.34
10.26
11.40
26.47
10.26
9.47
94
6.205
Shares (diluted)B
10.11
10.05
9.972
10.26
10.55
11.52
11.03
11.60
11.54
12.10
6.022
2.78%
2.81%
94
3.22
Buyback yield%
14.78
17.65
19.44
17.95
15.71
13.16
16.00
15.23
12.89
10.38
4.05
13.16
15.47
31
0.955
D/E ratiox
1.410
1.494
1.619
1.839
1.677
1.730
1.920
1.892
1.907
1.908
1.515
1.907
1.784
93
251.1
Enterprise valueRp B
234.7
236.2
275.1
289.5
278.8
277.1
285.2
292.9
326.7
372.5
203.8
5.97%
6.35%
69
37.88
LT debtRp B
216.9
218.6
222.2
205.4
220.3
219.6
191.7
204.0
190.3
203.5
159.7
(1.57%)
(0.80%)
88
Cost of revenue
0.78%
0.98×
Operating expenses
1.08%
1.01×
Cash and investments
16.36%