104.4
RevenueRp B
99.95
104.2
109.5
113.8
116.7
118.4
125.4
132.6
136.4
141.8
109.3
3.96%
3.86%
62
11.67
Revenue growth%
26.45
26.45
26.98
27.77
27.30
28.26
26.01
24.85
22.08
19.90
6.70
24.85
26.45
75
3.70
Gross margin%
10.01
10.58
12.13
10.78
11.73
9.92
11.52
10.14
9.85
11.19
24.31
10.14
10.68
13
20.88
Operating margin%
11.78
8.99
6.35
5.70
3.22
0.95
1.11
3.94
5.91
6.82
9.48
3.94
5.81
46
22.17
Net margin%
0.40
0.40
0.40
0.40
1.50
0.40
0.40
1.09
0.40
1.35
20.53
0.40
0.40
16
15.15
P/E ratio (avg)x
19.79
20.68
20.65
18.67
17.09
16.04
16.20
16.75
15.83
16.87
11.08
16.20
16.98
41
22.97
EV/EBITx
35.03
34.75
39.35
42.72
43.25
46.80
52.47
53.67
55.81
56.65
8.801
53.67
45.02
91
20.53
FCF yield (avg)%
21.14
21.89
20.22
19.30
17.04
18.27
15.62
12.75
14.79
15.06
29.94
15.06
17.66
82
4.23
FCF margin%
16.89
15.27
15.36
12.38
13.45
16.30
16.48
17.65
15.75
13.39
4.13
16.30
15.56
63
1.102
FCF / Net incomex
0.282
0.284
0.280
0.302
0.314
0.326
0.292
0.298
0.272
0.251
0.414
0.292
0.288
45
28.97
ROIC%
13.09
12.23
10.90
12.03
14.12
15.35
13.27
12.23
9.60
7.16
22.25
12.23
12.23
55
19.53
Return on equity%
8.89
8.85
11.20
12.62
12.22
11.50
9.02
6.32
3.56
4.15
23.82
6.32
8.95
77
10.63
Return on assets%
10.05
9.96
11.37
12.81
15.79
16.22
14.52
11.93
10.14
7.72
19.33
11.93
11.65
83
0.24
EPSRp
1.22
1.20
1.17
1.12
1.05
1.00
1.08
1.07
0.96
0.97
0.27
(1.64%)
(2.74%)
—
12.30
EPS growth%
2.74
1.64
2.02
2.59
2.68
3.46
0.57
1.82
2.52
4.97
2.73
2.52
2.56
93
1.00
Bookvalue per shRp
0.97
0.90
0.81
0.78
0.77
0.79
0.83
0.88
0.91
0.96
0.31
4.54%
(0.43%)
—
0.29
FCF per shareRp
0.68
0.70
0.70
0.64
0.64
0.55
0.51
0.53
0.54
0.52
0.93
(4.04%)
(1.88%)
—
0.43
Dividend per shRp
1.21
1.27
1.30
1.30
1.26
1.19
1.18
1.21
1.35
1.45
0.93
2.81%
3.32%
—
23.52
Div yield (avg)%
20.28
22.13
23.27
22.53
19.91
17.67
18.46
20.35
18.57
19.60
24.53
18.57
20.09
47
22.00
Payout ratio%
9.08
8.21
7.95
10.22
9.78
11.28
11.34
9.92
11.05
10.68
20.65
11.05
10.07
37
59.88
Shares (diluted)B
42.53
44.05
45.55
43.94
46.12
49.43
45.22
44.96
46.44
47.27
63.18
0.49%
(0.62%)
49
2.26
Buyback yield%
12.38
12.16
9.39
9.12
9.95
7.21
4.60
2.19
2.21
3.97
24.13
3.97
8.17
40
1.552
D/E ratiox
0.120
0.124
0.140
0.163
0.163
0.186
0.187
0.210
0.252
0.287
0.154
0.210
0.175
53
158.3
Enterprise valueRp B
87.66
98.89
92.35
95.26
105.3
102.7
93.54
101.9
108.8
110.0
27.15
0.87%
2.49%
23
62.94
LT debtRp B
18.68
18.12
15.72
15.80
15.83
14.65
14.48
15.88
14.25
13.85
117.6
(2.64%)
(3.87%)
74
Cost of revenue
3.83%
1.00×
Operating expenses
3.83%
1.00×
Property and equipment
19.39%