47.66
RevenueRp B
257.8
259.3
263.2
270.8
270.2
276.1
283.8
291.9
295.9
297.6
49.61
1.95%
1.87%
48
20.44
Revenue growth%
8.11
5.41
6.19
4.11
6.93
6.93
8.65
7.95
9.77
7.75
18.10
7.95
7.34
46
9.01
Gross margin%
19.88
18.01
20.27
19.63
16.97
16.51
18.32
20.08
17.83
18.00
23.54
18.00
18.17
46
16.55
Operating margin%
7.23
9.55
8.77
11.09
11.10
13.24
15.77
16.39
16.82
17.13
25.81
16.39
12.17
53
29.50
Net margin%
10.76
12.62
12.51
15.25
15.02
15.56
14.10
11.96
12.66
10.10
20.68
12.66
12.64
40
35.31
P/E ratio (avg)x
17.34
20.38
20.92
20.58
20.77
20.58
20.87
24.54
27.54
30.91
27.72
24.54
20.82
20
23.18
EV/EBITx
22.72
23.70
25.29
23.47
24.67
25.33
23.54
21.67
20.76
20.23
12.94
21.67
23.51
46
29.59
FCF yield (avg)%
21.06
23.09
22.70
21.29
22.93
22.60
21.04
18.20
19.78
22.24
7.93
21.04
21.77
18
24.52
FCF margin%
2.74
1.36
2.14
4.89
3.04
5.68
7.28
5.69
7.29
4.77
13.50
5.69
4.83
86
1.498
FCF / Net incomex
1.772
1.806
1.829
1.819
2.107
2.520
2.689
3.179
3.736
4.305
1.027
3.179
2.313
69
20.57
ROIC%
29.80
28.02
26.69
24.61
27.06
25.20
28.13
26.52
28.15
28.04
11.92
28.04
27.54
30
6.74
Return on equity%
13.07
12.09
9.84
9.58
7.79
7.94
10.78
11.62
8.88
7.21
23.06
8.88
9.71
80
28.91
Return on assets%
21.15
19.46
18.43
19.17
19.78
20.66
22.80
22.29
19.62
20.92
23.45
20.92
20.22
7
28.40
EPSRp
92.07
107.37
108.79
122.49
118.14
133.77
137.55
149.21
146.73
173.67
29.76
8.01%
6.62%
—
5.47
EPS growth%
13.32
11.66
9.31
10.13
11.02
8.83
6.48
8.84
10.50
11.92
2.73
8.84
10.32
36
14.96
Bookvalue per shRp
50.18
52.93
53.34
58.80
68.88
67.29
74.95
81.42
91.96
93.17
39.91
6.23%
6.46%
—
16.21
FCF per shareRp
55.23
50.40
45.70
46.34
47.46
46.70
40.54
41.70
38.46
41.37
18.77
(2.71%)
(2.67%)
—
65.07
Dividend per shRp
37.42
36.08
42.10
41.46
45.81
49.86
49.65
50.38
49.05
46.99
60.57
0.51%
2.56%
—
13.99
Div yield (avg)%
30.76
32.60
30.18
28.04
29.55
31.85
33.50
33.23
34.79
36.85
3.94
33.50
32.23
63
7.04
Payout ratio%
31.89
33.82
32.27
34.97
36.76
34.72
33.03
33.36
32.23
29.85
13.77
33.03
33.19
85
2.423
Shares (diluted)B
1.920
1.905
1.876
1.743
1.659
1.810
1.848
1.808
1.722
1.685
2.464
0.31%
(0.23%)
93
28.36
Buyback yield%
1.60
0.40
2.51
3.56
3.56
2.70
3.74
2.39
3.19
4.14
10.71
3.19
2.95
63
0.286
D/E ratiox
1.280
1.368
1.430
1.708
1.694
1.736
1.983
2.109
2.159
2.227
0.226
2.109
1.722
14
383.0
Enterprise valueRp B
119.1
123.5
136.0
144.2
164.4
176.6
206.7
222.3
257.1
260.8
184.6
9.67%
9.46%
84
54.78
LT debtRp B
249.5
212.9
212.0
217.2
189.8
196.7
205.9
196.9
208.0
195.6
59.35
0.61%
(3.79%)
61
Cost of revenue
2.03%
1.02×
Operating expenses
1.34%
0.95×
Goodwill & intangibles
17.60%
Spread over hurdle
13.26%