261.1
RevenueRp B
776.8
811.0
814.9
844.4
875.3
898.5
909.7
947.6
958.1
984.5
284.8
2.38%
2.75%
91
7.97
Revenue growth%
22.61
21.34
18.58
17.17
14.83
14.88
11.92
9.02
9.72
11.72
20.28
11.72
14.85
52
16.93
Gross margin%
25.98
25.95
26.76
29.29
29.38
28.61
27.71
28.53
29.94
30.09
9.02
28.61
28.57
56
20.73
Operating margin%
28.82
31.15
29.62
27.87
30.16
30.65
32.21
33.14
33.85
34.75
26.81
33.14
30.90
72
21.52
Net margin%
0.75
2.75
4.65
2.22
1.15
0.40
0.54
0.40
0.40
0.40
14.11
0.40
0.65
60
34.57
P/E ratio (avg)x
15.25
14.36
13.43
13.25
13.64
12.36
10.61
10.29
9.158
7.987
13.80
10.29
12.81
57
35.84
EV/EBITx
15.60
16.94
18.22
15.99
15.13
13.99
14.87
14.49
13.39
14.19
7.683
14.19
15.00
24
22.22
FCF yield (avg)%
26.92
27.25
24.26
25.94
26.92
28.05
26.17
25.75
26.13
28.55
23.78
26.17
26.54
7
19.06
FCF margin%
6.42
8.28
11.23
9.94
10.62
8.11
8.95
7.82
8.05
9.45
24.33
8.11
8.61
27
0.517
FCF / Net incomex
1.406
1.310
1.259
1.367
1.580
1.799
1.964
2.057
1.919
1.952
1.384
1.952
1.689
13
4.00
ROIC%
24.66
26.90
27.04
28.41
26.18
24.56
24.81
26.91
27.30
28.33
6.63
26.91
26.91
24
10.45
Return on equity%
5.69
5.87
5.93
5.87
5.64
8.20
6.86
5.04
3.81
1.04
9.15
5.04
5.78
59
7.55
Return on assets%
11.65
10.05
11.27
13.71
11.46
12.14
14.41
15.01
14.33
13.87
23.45
14.33
12.93
73
8.24
EPSRp
13.06
15.39
15.14
15.05
15.88
16.70
18.37
20.60
20.44
21.68
8.97
6.42%
6.79%
—
11.44
EPS growth%
12.04
12.66
10.11
9.20
6.91
4.82
4.55
3.83
5.09
7.65
18.98
4.82
7.28
82
4.54
Bookvalue per shRp
15.15
15.90
16.12
16.51
17.04
18.14
18.57
21.14
23.04
25.91
4.60
8.75%
6.72%
—
8.58
FCF per shareRp
3.90
3.50
3.51
3.62
3.42
3.54
3.76
4.00
3.71
3.38
8.41
(0.27%)
(0.95%)
—
9.87
Dividend per shRp
8.94
9.90
10.77
10.47
9.42
10.00
9.74
10.50
10.07
9.65
6.13
0.48%
(0.09%)
—
4.31
Div yield (avg)%
14.68
17.17
19.81
18.30
17.79
14.83
13.94
16.48
18.21
20.32
6.27
16.48
17.48
73
13.24
Payout ratio%
3.10
2.12
0.40
2.41
1.61
0.87
0.40
0.40
0.40
2.01
27.73
0.40
1.24
54
22.68
Shares (diluted)B
23.29
22.92
23.97
22.39
22.20
24.06
23.76
21.64
20.55
20.61
22.01
(1.48%)
(0.95%)
93
26.04
Buyback yield%
6.48
9.48
10.86
11.01
11.52
12.15
14.14
14.38
12.26
11.46
4.56
12.26
11.49
79
1.424
D/E ratiox
1.687
1.827
1.827
2.031
1.948
2.007
1.916
2.067
2.306
2.516
0.221
2.067
1.978
82
298.7
Enterprise valueRp B
112.5
107.0
111.2
104.7
107.5
101.3
105.9
119.2
119.0
126.5
488.4
3.31%
0.31%
77
100.5
LT debtRp B
839.6
958.1
1,099
1,184
1,309
1,407
1,365
1,343
1,537
1,721
162.7
5.62%
7.70%
68
Cost of revenue
2.75%
1.00×
Operating expenses
2.94%
1.02×
Goodwill & intangibles
16.57%