25.89
RevenueRp B
96.71
101.7
103.5
104.9
110.5
111.9
115.9
121.9
125.7
132.1
27.26
3.63%
3.30%
19
16.16
Revenue growth%
18.06
19.37
21.76
20.06
21.73
22.94
25.64
23.13
25.39
23.01
5.49
23.13
22.35
42
20.97
Gross margin%
30.03
28.26
28.01
29.75
27.77
27.64
26.88
27.53
27.71
29.65
26.34
27.64
27.89
52
15.23
Operating margin%
15.43
12.85
13.32
15.13
13.51
14.64
14.83
13.80
11.68
11.22
2.85
13.80
13.65
36
26.71
Net margin%
0.40
1.55
0.42
2.15
4.02
3.94
5.25
5.56
3.78
6.46
19.01
5.25
3.86
66
20.78
P/E ratio (avg)x
23.25
26.85
26.61
25.76
27.92
32.23
31.17
31.74
34.76
35.88
25.72
32.23
29.55
23
18.95
EV/EBITx
14.79
15.39
15.86
15.70
15.07
14.23
15.81
17.17
18.15
16.81
15.06
16.81
15.76
59
7.90
FCF yield (avg)%
19.18
18.11
18.38
21.27
19.67
21.54
21.97
23.78
25.99
27.74
9.45
23.78
21.40
26
5.27
FCF margin%
17.81
16.48
16.80
18.57
16.47
17.99
20.93
23.82
22.34
22.53
9.72
22.34
18.28
83
1.572
FCF / Net incomex
0.321
0.306
0.312
0.275
0.237
0.221
0.232
0.250
0.273
0.249
0.890
0.249
0.261
93
16.33
ROIC%
20.06
19.49
17.23
14.51
14.32
16.98
19.21
16.97
17.50
19.63
12.82
17.50
17.36
43
15.12
Return on equity%
17.95
16.09
15.79
17.83
15.59
12.67
13.72
16.46
16.17
15.32
6.29
15.32
15.94
72
19.81
Return on assets%
25.13
24.58
22.88
25.27
26.04
26.76
26.41
26.89
28.19
27.75
4.68
26.89
26.23
42
68.52
EPSRp
46.82
48.74
56.47
65.68
72.66
85.71
83.28
95.38
99.42
104.83
73.28
7.61%
8.59%
—
27.14
EPS growth%
4.90
5.32
6.90
4.13
1.45
2.49
2.22
0.40
0.40
0.40
26.72
0.40
2.35
85
44.55
Bookvalue per shRp
87.62
94.74
94.19
104.04
96.61
91.32
97.10
111.59
104.75
114.68
72.43
3.49%
2.08%
—
34.33
FCF per shareRp
36.93
37.68
34.79
33.89
31.63
34.47
36.09
37.54
34.01
33.53
21.62
1.18%
(0.50%)
—
56.17
Dividend per shRp
84.61
78.91
88.91
90.49
103.97
103.75
115.48
118.55
133.76
134.36
20.82
5.26%
5.57%
—
29.02
Div yield (avg)%
21.63
24.20
22.83
21.19
20.24
22.98
21.93
21.58
22.97
20.88
2.87
21.93
21.78
41
20.22
Payout ratio%
11.92
12.97
10.45
10.06
7.86
7.95
9.90
9.21
10.82
13.57
4.57
9.90
10.26
85
782.3
Shares (diluted)M
849.9
791.8
806.8
812.0
717.6
697.0
659.8
591.3
559.9
567.0
819.7
(4.60%)
(5.08%)
59
13.99
Buyback yield%
20.38
19.48
22.33
24.18
25.47
23.02
21.54
23.91
26.91
25.64
3.69
23.91
23.46
16
1.762
D/E ratiox
1.783
1.776
1.825
2.117
1.993
1.941
2.103
2.430
2.259
2.579
0.224
2.259
2.048
6
91.49
Enterprise valueRp B
71.21
65.05
65.24
61.80
64.53
60.96
56.42
52.05
56.35
58.78
86.95
(1.85%)
(1.38%)
7
27.37
LT debtRp B
109.3
108.5
102.4
97.70
95.85
99.76
104.2
108.5
116.3
123.3
17.71
5.17%
1.84%
56
Cost of revenue
3.29%
1.00×
Operating expenses
3.73%
1.04×
Cash and investments
17.47%