263.0
RevenueRp B
241.6
253.3
265.2
275.1
286.8
299.4
314.7
326.5
344.2
352.2
282.0
4.19%
4.41%
56
7.89
Revenue growth%
20.03
21.89
19.43
18.08
18.89
18.86
16.21
14.96
14.28
12.38
29.64
14.96
18.47
24
22.13
Gross margin%
15.98
15.42
15.70
15.06
14.61
12.65
10.61
13.23
11.48
14.07
12.76
12.65
14.34
67
6.14
Operating margin%
5.33
3.29
0.40
0.40
0.40
0.40
0.40
0.77
0.40
0.40
14.64
0.40
0.40
85
22.55
Net margin%
23.91
22.68
23.13
23.21
22.20
23.67
23.16
25.85
25.38
26.68
12.52
25.38
23.44
32
24.72
P/E ratio (avg)x
6.193
5.676
6.058
5.363
5.732
5.315
4.750
5.208
4.708
4.304
9.384
4.750
5.339
15
28.64
EV/EBITx
33.20
35.62
41.28
45.02
49.16
56.22
64.27
70.98
69.68
80.99
33.15
69.68
52.69
45
26.73
FCF yield (avg)%
19.69
18.09
18.80
19.49
16.83
19.30
16.78
13.83
11.05
13.89
23.89
13.89
17.46
26
28.09
FCF margin%
16.39
15.85
15.75
14.08
12.32
15.23
14.66
13.00
11.03
9.45
13.34
13.00
14.37
27
1.793
FCF / Net incomex
2.543
2.438
2.715
2.874
3.078
3.580
3.564
4.013
3.989
3.737
1.363
3.737
3.321
63
20.83
ROIC%
18.56
17.03
18.94
17.26
17.10
16.05
18.00
20.41
21.35
20.62
16.20
20.41
18.28
81
19.75
Return on equity%
13.79
14.83
16.87
14.10
15.52
17.96
15.91
14.08
13.22
14.47
14.18
14.47
14.65
55
28.02
Return on assets%
24.99
23.89
23.96
22.88
24.76
24.71
27.20
29.98
32.33
31.19
24.93
29.98
24.88
53
14.13
EPSRp
11.82
10.87
11.26
10.29
9.87
9.44
9.16
8.24
7.86
7.79
15.25
(4.60%)
(4.99%)
—
7.00
EPS growth%
23.94
26.89
24.55
21.92
21.51
19.16
19.31
16.48
19.01
16.13
19.29
19.01
20.41
37
8.82
Bookvalue per shRp
8.28
9.11
8.33
8.84
9.66
8.77
9.25
8.40
7.99
8.31
9.58
(2.96%)
(0.62%)
—
12.00
FCF per shareRp
13.28
13.97
13.86
14.45
14.79
12.56
13.45
14.12
12.56
13.42
3.26
(1.92%)
0.93%
—
9.60
Dividend per shRp
17.18
16.91
19.24
22.61
23.87
27.57
28.06
31.50
32.17
34.60
13.18
7.71%
8.80%
—
18.94
Div yield (avg)%
15.78
15.38
17.10
16.90
14.31
15.17
13.56
13.96
12.35
15.01
4.82
13.96
15.09
60
9.55
Payout ratio%
1.75
1.24
2.51
3.96
6.84
9.31
9.08
9.49
10.73
12.43
29.50
9.49
7.96
68
14.16
Shares (diluted)B
17.45
17.20
15.83
15.19
15.95
15.29
17.19
19.30
20.59
21.73
13.62
6.39%
1.75%
62
15.30
Buyback yield%
27.97
29.73
30.42
28.17
29.80
32.61
31.87
30.43
30.75
32.00
9.68
31.87
30.42
76
1.422
D/E ratiox
0.213
0.236
0.216
0.213
0.224
0.240
0.258
0.293
0.273
0.306
1.312
0.273
0.238
90
77.14
Enterprise valueRp B
224.6
223.8
196.8
171.4
163.2
158.7
153.5
159.3
142.5
133.6
60.43
(3.91%)
(6.19%)
58
287.9
LT debtRp B
135.2
118.3
124.1
108.6
118.8
109.9
96.40
86.09
91.10
100.3
81.42
(3.32%)
(2.10%)
57
Cost of revenue
4.96%
1.05×
Operating expenses
4.11%
0.97×
Property and equipment
18.31%
Goodwill & intangibles
16.84%
Spread over hurdle
11.64%