70.15
RevenueRp B
121.0
126.9
131.1
136.4
144.4
152.9
158.4
167.0
171.1
181.0
76.50
4.62%
4.49%
27
25.70
Revenue growth%
18.29
15.38
14.24
12.68
15.53
17.99
16.00
15.92
15.35
14.64
16.61
15.92
15.46
29
6.30
Gross margin%
14.22
13.03
10.13
9.14
9.56
7.51
5.91
4.56
2.36
0.92
7.19
4.56
8.32
63
13.72
Operating margin%
5.93
7.44
7.95
5.65
5.77
3.72
5.61
2.86
2.72
2.38
18.19
2.86
5.63
11
6.85
Net margin%
31.18
33.71
31.57
28.79
27.60
29.89
31.62
29.06
31.65
32.64
27.81
31.62
31.38
37
21.35
P/E ratio (avg)x
14.79
17.49
17.97
17.35
16.80
19.75
23.45
25.57
25.77
27.22
7.924
25.57
18.86
83
7.049
EV/EBITx
19.09
20.66
22.90
23.48
25.06
24.47
27.15
26.95
28.02
25.60
19.45
26.95
24.76
67
11.29
FCF yield (avg)%
26.48
28.20
29.79
27.63
26.18
27.21
27.45
25.77
25.46
24.46
27.92
25.77
26.85
21
3.63
FCF margin%
19.07
18.88
20.19
18.23
17.45
16.18
13.92
16.33
18.80
20.79
19.49
16.33
18.52
37
1.703
FCF / Net incomex
0.360
0.334
0.355
0.397
0.371
0.390
0.403
0.408
0.394
0.407
0.843
0.403
0.392
40
17.63
ROIC%
20.00
19.63
17.38
15.93
15.19
12.70
11.94
14.36
16.61
17.42
17.61
14.36
16.27
8
29.64
Return on equity%
9.52
7.68
7.87
5.34
5.51
6.46
5.59
6.72
7.96
5.28
10.99
6.46
6.59
68
12.81
Return on assets%
5.19
6.27
8.69
9.52
9.39
11.59
9.38
7.68
4.92
6.99
25.60
7.68
8.19
53
69.58
EPSRp
153.24
155.78
172.66
177.91
171.72
183.46
195.86
197.38
176.46
177.01
77.54
0.61%
2.05%
—
3.06
EPS growth%
15.64
16.85
19.58
21.17
18.39
16.14
16.15
18.98
16.97
17.54
9.40
16.97
17.25
29
81.44
Bookvalue per shRp
112.33
96.05
83.90
80.28
73.94
71.73
75.40
77.24
78.03
69.05
31.93
(1.36%)
(4.40%)
—
108.98
FCF per shareRp
141.89
150.67
153.32
162.19
180.23
200.66
211.80
233.10
260.99
295.32
85.35
10.38%
7.10%
—
51.65
Dividend per shRp
88.46
87.94
85.26
75.44
67.05
61.81
63.81
63.73
55.78
51.38
37.06
(5.18%)
(6.06%)
—
21.26
Div yield (avg)%
11.77
9.70
10.82
10.53
10.64
8.90
7.98
5.05
6.80
8.20
29.41
7.98
9.30
60
10.90
Payout ratio%
17.90
17.45
16.37
14.70
15.00
12.35
15.18
13.04
13.96
15.39
9.30
13.96
15.09
19
1.445
Shares (diluted)B
1.611
1.563
1.463
1.601
1.603
1.452
1.479
1.387
1.531
1.423
1.502
(2.35%)
(0.95%)
50
19.91
Buyback yield%
1.75
0.69
0.40
0.40
0.40
0.40
0.40
0.40
0.40
2.57
25.10
0.40
0.40
36
1.571
D/E ratiox
1.702
1.679
1.789
2.145
2.150
2.549
2.576
2.589
2.719
3.028
0.655
2.589
2.349
63
108.3
Enterprise valueRp B
81.25
90.39
98.29
104.4
122.9
122.3
135.2
152.1
150.7
143.9
119.2
3.21%
7.48%
15
19.60
LT debtRp B
53.11
52.90
61.21
68.65
71.72
84.78
100.2
103.9
113.3
116.9
193.7
10.26%
9.12%
49
Cost of revenue
4.51%
1.00×
Operating expenses
3.81%
0.94×
Cash and investments
19.68%
Goodwill & intangibles
16.53%
Spread over hurdle
59.19%