377.2
RevenueRp B
250.7
264.4
283.4
302.4
322.9
346.3
374.1
395.0
413.2
444.1
396.2
6.59%
6.63%
37
13.85
Revenue growth%
0.40
2.00
0.40
0.40
0.40
2.41
0.40
1.73
4.35
5.29
17.86
2.41
1.06
10
9.82
Gross margin%
22.88
20.17
19.22
18.06
17.70
19.03
21.24
19.18
19.50
18.45
25.70
19.18
19.20
81
20.76
Operating margin%
21.99
23.95
26.90
29.88
31.64
33.14
33.45
34.12
31.99
32.04
21.58
33.14
31.82
43
29.78
Net margin%
28.36
31.32
31.58
32.41
32.29
30.45
32.54
33.50
32.31
33.28
3.23
32.54
32.30
13
33.59
P/E ratio (avg)x
19.28
22.30
24.49
24.10
27.22
31.11
36.62
39.56
44.18
50.88
13.69
39.56
29.17
56
19.08
EV/EBITx
16.12
14.18
15.52
14.99
14.02
12.98
14.09
12.97
11.51
11.25
33.52
12.97
14.06
67
22.33
FCF yield (avg)%
5.99
4.61
4.26
3.83
5.70
7.62
7.40
5.33
5.11
3.71
15.34
5.33
5.22
61
21.38
FCF margin%
11.61
12.26
11.53
14.01
11.07
8.08
6.46
8.33
8.21
8.78
20.85
8.21
9.93
36
1.208
FCF / Net incomex
1.553
1.635
1.876
1.840
2.035
2.270
2.575
2.823
3.162
3.180
1.012
2.823
2.152
25
16.08
ROIC%
13.43
12.76
14.42
14.12
16.39
19.29
21.71
21.98
22.48
22.11
21.07
21.98
17.84
27
17.08
Return on equity%
14.31
14.84
11.92
13.83
15.17
15.18
16.38
14.43
11.60
11.71
27.46
14.43
14.37
90
23.12
Return on assets%
31.50
28.70
28.46
26.66
27.29
25.45
23.84
22.38
23.19
25.52
12.89
23.84
26.09
22
14.24
EPSRp
41.72
38.52
40.08
39.90
40.58
36.68
33.34
31.71
28.59
26.50
15.91
(8.17%)
(3.96%)
—
26.86
EPS growth%
19.20
20.53
23.21
25.88
24.36
23.96
25.70
27.79
25.15
25.52
14.90
25.52
24.75
40
24.82
Bookvalue per shRp
33.38
35.92
36.32
41.07
44.80
44.95
44.64
49.83
48.01
45.64
7.51
0.37%
4.03%
—
32.15
FCF per shareRp
53.00
54.45
63.72
69.36
79.61
83.78
88.69
98.66
96.88
112.43
11.83
7.15%
9.37%
—
19.49
Dividend per shRp
64.27
67.18
71.20
80.83
83.85
99.88
111.67
122.71
135.67
150.64
31.05
12.43%
10.82%
—
2.05
Div yield (avg)%
4.04
6.92
7.89
7.05
7.69
4.89
5.74
3.62
0.78
0.40
9.79
3.62
5.31
51
8.26
Payout ratio%
21.66
18.79
17.68
17.37
18.05
16.21
16.98
17.39
17.88
17.83
12.54
17.39
17.76
86
10.53
Shares (diluted)B
15.61
15.65
17.30
19.56
18.29
17.09
17.91
19.17
21.36
24.18
10.84
5.74%
5.69%
15
27.49
Buyback yield%
3.61
6.45
4.30
2.01
1.04
2.56
0.40
2.74
2.33
3.43
7.75
2.56
2.65
86
1.589
D/E ratiox
0.175
0.175
0.177
0.167
0.188
0.217
0.246
0.270
0.261
0.282
1.101
0.261
0.202
63
78.94
Enterprise valueRp B
53.98
55.18
59.58
60.15
60.76
58.72
67.00
63.84
62.87
57.56
477.6
(1.08%)
0.68%
16
309.0
LT debtRp B
536.3
603.5
547.2
534.9
500.9
463.4
435.0
455.6
424.7
431.2
397.6
(2.95%)
(1.41%)
11
Cost of revenue
6.48%
0.99×
Operating expenses
7.19%
1.05×
Cash and investments
17.81%
Property and equipment
15.57%
Spread over hurdle
(3.88%)