86.42
RevenueRp B
379.5
389.8
399.3
414.8
426.2
432.4
447.3
464.3
474.2
487.3
89.51
2.72%
2.79%
52
24.36
Revenue growth%
28.09
27.71
29.63
29.42
29.77
29.04
26.66
27.52
25.76
26.37
15.77
26.66
27.90
58
17.80
Gross margin%
28.82
26.30
24.86
27.27
25.08
24.02
25.59
23.21
20.38
20.19
25.36
23.21
24.97
20
25.31
Operating margin%
8.40
8.96
6.12
6.07
5.94
8.78
6.95
8.44
9.92
10.47
4.12
8.78
8.42
45
14.21
Net margin%
16.46
17.47
18.57
18.65
16.96
18.66
18.62
17.29
18.07
16.03
3.69
18.07
17.77
30
19.20
P/E ratio (avg)x
11.57
13.30
15.35
16.76
18.77
21.64
25.99
25.46
29.95
33.80
7.864
25.99
20.21
10
24.07
EV/EBITx
21.93
21.19
21.20
20.30
17.31
14.95
13.68
13.87
12.85
13.69
15.29
13.69
16.13
15
29.81
FCF yield (avg)%
1.40
0.40
2.21
3.31
0.42
0.40
0.40
0.40
0.40
0.40
17.56
0.40
0.40
51
24.04
FCF margin%
3.42
2.80
4.12
4.16
2.59
3.14
3.60
0.61
3.33
0.40
2.18
3.14
3.23
35
1.736
FCF / Net incomex
0.141
0.154
0.142
0.127
0.118
0.129
0.123
0.132
0.125
0.134
1.242
0.129
0.130
16
19.85
ROIC%
26.01
27.39
27.50
28.65
28.21
28.88
30.69
33.12
30.91
33.10
7.30
30.91
28.76
52
22.49
Return on equity%
19.34
19.63
21.53
21.97
20.12
20.88
19.94
19.48
18.53
18.21
2.78
19.48
19.79
30
19.93
Return on assets%
0.40
0.48
3.42
1.50
2.29
1.67
0.40
2.08
2.48
2.57
17.78
2.08
1.88
44
13.58
EPSRp
13.59
16.20
16.76
17.27
20.63
22.23
25.69
29.85
30.45
30.29
15.06
7.99%
8.00%
—
27.21
EPS growth%
11.52
9.92
7.02
9.05
7.78
4.84
4.84
5.52
7.63
9.94
14.24
5.52
7.71
21
29.13
Bookvalue per shRp
42.13
42.72
43.09
44.38
42.06
39.10
36.54
31.90
31.07
27.27
32.57
(8.30%)
(3.37%)
—
29.87
FCF per shareRp
17.59
17.92
18.21
16.02
16.79
18.04
17.46
15.14
16.49
15.84
30.86
(1.16%)
(2.20%)
—
27.47
Dividend per shRp
11.13
10.94
12.18
12.73
13.90
15.80
16.95
17.79
18.19
19.93
23.71
7.47%
6.31%
—
2.74
Div yield (avg)%
16.57
15.06
12.25
13.99
11.89
9.92
7.57
4.72
6.39
3.47
10.65
6.39
10.91
63
11.85
Payout ratio%
31.84
31.74
30.93
31.35
33.43
31.13
29.55
26.85
29.63
28.32
28.57
29.55
31.03
65
10.06
Shares (diluted)B
6.403
6.043
6.043
6.314
6.821
6.764
7.156
7.379
6.811
5.796
10.21
(3.20%)
(2.43%)
89
3.12
Buyback yield%
32.90
32.64
34.80
32.01
34.73
33.00
32.67
29.90
27.66
28.44
11.97
29.90
32.65
88
1.363
D/E ratiox
1.721
1.606
1.675
1.704
1.820
2.007
2.286
2.326
2.386
2.323
1.012
2.323
1.913
39
227.8
Enterprise valueRp B
47.10
43.09
43.61
45.04
42.07
42.97
46.88
42.45
41.04
44.83
339.2
1.28%
(1.41%)
56
120.5
LT debtRp B
144.3
130.2
132.4
131.8
119.4
123.2
127.2
115.0
111.6
115.3
318.2
(0.69%)
(2.40%)
58
Cost of revenue
2.71%
0.99×
Operating expenses
2.46%
0.97×
Property and equipment
17.39%
Spread over hurdle
37.17%