54.71
RevenueRp B
117.2
118.6
122.4
122.4
122.8
125.2
128.3
134.0
137.0
140.6
56.49
2.74%
1.85%
88
26.14
Revenue growth%
29.16
28.70
30.56
32.73
34.72
34.89
37.47
38.80
40.96
38.47
9.63
38.47
34.81
23
23.71
Gross margin%
12.56
14.20
15.30
16.97
18.72
17.10
14.75
16.44
16.50
17.77
2.26
16.50
16.47
33
24.68
Operating margin%
26.19
27.12
28.01
29.43
31.74
33.21
35.59
38.27
40.80
40.54
2.69
38.27
32.47
37
20.88
Net margin%
18.54
19.84
19.28
20.16
21.47
23.57
24.79
24.21
22.66
22.86
24.89
23.57
22.06
28
15.21
P/E ratio (avg)x
34.54
36.26
34.91
36.30
39.71
40.28
35.90
31.84
29.02
29.44
8.736
31.84
35.41
36
27.53
EV/EBITx
14.65
16.05
18.06
19.61
20.83
23.00
24.26
22.91
21.77
23.46
8.963
23.00
21.30
18
21.60
FCF yield (avg)%
24.25
26.93
25.73
28.67
26.65
24.37
22.06
20.19
19.15
18.05
14.56
20.19
24.31
21
8.63
FCF margin%
8.57
9.58
10.24
10.74
9.02
10.60
9.41
9.67
7.08
8.53
6.73
9.41
9.50
86
1.254
FCF / Net incomex
1.022
0.969
0.961
0.956
1.070
1.033
1.152
1.136
1.146
1.255
0.980
1.146
1.051
8
12.38
ROIC%
29.40
28.02
25.11
25.48
23.89
22.61
20.46
20.51
18.98
18.54
7.21
20.46
23.25
72
24.76
Return on equity%
12.70
11.49
14.31
16.73
15.36
17.62
19.00
16.47
17.52
17.21
17.01
17.52
16.60
44
17.79
Return on assets%
17.61
20.37
20.13
20.00
22.27
21.01
21.63
22.68
24.73
24.57
21.32
22.68
21.32
75
2.73
EPSRp
2.14
2.03
1.99
1.88
1.77
1.53
1.51
1.44
1.55
1.65
2.91
(1.31%)
(2.87%)
—
12.92
EPS growth%
36.90
36.98
38.11
35.83
35.22
38.09
39.64
40.66
40.39
42.85
24.17
40.39
38.10
67
2.80
Bookvalue per shRp
0.56
0.62
0.67
0.62
0.69
0.78
0.87
0.80
0.80
0.77
1.46
2.00%
3.55%
—
0.73
FCF per shareRp
1.72
1.86
1.95
2.08
2.39
2.59
2.94
3.16
3.39
3.66
0.83
8.89%
7.73%
—
0.80
Dividend per shRp
1.68
1.78
1.80
1.92
1.88
1.90
1.90
2.02
1.83
1.93
3.15
0.57%
1.41%
—
9.32
Div yield (avg)%
5.58
4.15
7.01
4.27
1.48
2.39
2.74
3.73
2.87
2.87
21.17
2.87
3.30
18
20.21
Payout ratio%
16.10
18.01
20.08
20.50
17.53
15.06
17.38
14.99
13.75
12.21
17.63
14.99
16.74
22
13.83
Shares (diluted)B
10.96
10.84
11.07
10.34
11.63
11.52
12.35
14.07
13.44
12.72
13.31
1.81%
0.63%
89
7.19
Buyback yield%
5.51
8.30
9.58
11.34
8.79
8.04
8.74
7.73
8.55
6.72
17.46
8.04
8.42
55
0.199
D/E ratiox
0.937
0.995
1.015
0.938
0.978
0.882
0.914
0.823
0.853
0.881
0.246
0.881
0.926
47
23.80
Enterprise valueRp B
27.63
29.67
26.36
26.72
26.30
27.31
24.14
24.78
25.72
23.31
9.124
(2.38%)
(1.83%)
87
114.2
LT debtRp B
134.6
130.2
142.1
142.5
138.5
140.7
151.7
149.7
149.2
129.2
101.3
(1.38%)
(0.56%)
31
Cost of revenue
2.13%
1.03×
Operating expenses
1.18%
0.94×
Cash and investments
17.61%
Property and equipment
17.08%
Spread over hurdle
(0.66%)