41.49
RevenueRp B
111.0
110.9
109.8
111.0
111.0
113.1
112.6
112.3
115.8
114.1
46.45
0.55%
0.30%
31
13.80
Revenue growth%
5.34
4.96
6.17
6.82
8.63
10.58
13.32
14.56
16.58
16.13
11.86
14.56
9.60
66
6.57
Gross margin%
11.36
10.92
9.36
10.24
11.13
12.71
13.11
15.01
13.06
13.59
10.16
13.11
12.04
37
16.38
Operating margin%
25.39
26.73
29.49
30.57
30.25
30.90
31.06
29.22
28.17
25.35
22.33
29.22
29.35
64
23.35
Net margin%
10.19
7.45
9.29
11.52
10.63
11.79
12.10
14.55
13.51
14.43
29.09
13.51
11.65
92
32.67
P/E ratio (avg)x
9.916
11.65
11.70
12.03
12.31
13.95
15.91
16.09
18.54
19.00
12.01
16.09
13.13
73
37.81
EV/EBITx
55.33
62.78
73.48
80.67
95.00
110.6
108.2
114.4
126.1
141.3
16.42
114.4
101.6
61
6.59
FCF yield (avg)%
16.03
16.86
17.24
17.58
17.30
19.59
17.11
15.01
16.31
16.87
7.08
16.87
16.99
31
24.42
FCF margin%
30.67
28.40
29.06
26.82
27.55
26.58
26.03
28.23
27.59
26.63
3.27
26.63
27.57
67
1.570
FCF / Net incomex
0.298
0.269
0.258
0.251
0.218
0.233
0.235
0.257
0.256
0.241
0.142
0.241
0.253
60
8.87
ROIC%
0.40
0.40
0.69
2.23
0.40
0.40
0.40
0.43
0.40
0.40
4.99
0.40
0.40
71
20.48
Return on equity%
15.74
15.31
12.96
12.67
14.73
13.40
11.24
9.69
10.35
8.65
7.83
10.35
12.81
72
28.00
Return on assets%
15.30
13.97
13.21
14.07
16.62
14.28
15.43
15.85
16.04
13.79
5.45
15.43
14.79
8
11.66
EPSRp
59.53
61.17
63.39
72.82
84.56
84.10
78.33
78.95
77.16
81.57
12.94
(0.72%)
3.24%
—
15.45
EPS growth%
22.10
22.66
22.25
24.38
23.43
21.39
22.52
22.69
23.33
24.48
29.90
22.69
22.68
91
41.22
Bookvalue per shRp
27.19
27.07
32.44
35.35
34.94
35.49
39.20
38.12
43.38
51.91
57.56
8.24%
8.34%
—
26.79
FCF per shareRp
35.24
30.85
27.34
25.11
22.77
21.81
19.01
18.10
16.73
17.36
45.10
(5.28%)
(7.58%)
—
9.81
Dividend per shRp
16.51
17.51
19.00
20.92
19.58
19.41
19.35
20.30
22.65
23.05
54.22
3.32%
2.13%
—
10.38
Div yield (avg)%
13.11
11.51
9.36
9.44
10.67
10.44
12.68
12.96
12.30
12.39
27.39
12.39
11.91
74
26.63
Payout ratio%
6.93
6.90
8.91
11.40
12.90
12.96
14.65
15.91
14.22
11.59
15.65
14.22
12.25
10
1.586
Shares (diluted)B
1.892
1.759
1.916
1.974
2.043
2.150
1.903
2.037
2.040
2.121
1.568
0.75%
0.91%
69
2.10
Buyback yield%
16.72
17.53
17.89
17.96
15.15
14.59
14.92
13.50
15.14
13.82
3.32
14.59
15.15
76
1.234
D/E ratiox
0.973
1.113
1.195
1.372
1.608
1.589
1.596
1.679
1.719
1.986
0.378
1.679
1.592
55
30.36
Enterprise valueRp B
75.72
76.44
82.14
75.55
71.20
61.75
63.06
55.16
56.94
51.05
74.26
(6.44%)
(3.62%)
11
18.59
LT debtRp B
58.80
50.77
45.14
46.35
45.66
40.99
44.11
45.22
40.52
35.10
112.1
(5.12%)
(5.70%)
37
Cost of revenue
0.16%
0.99×
Operating expenses
0.44%
1.01×
Goodwill & intangibles
19.42%
Property and equipment
14.70%