123.9
RevenueRp B
146.5
154.0
160.5
169.1
173.4
174.9
182.4
187.9
192.0
200.9
132.4
2.98%
3.51%
11
15.42
Revenue growth%
6.45
5.95
7.74
9.46
8.16
8.50
7.98
5.84
4.36
2.80
28.00
5.84
7.09
44
26.61
Gross margin%
19.21
18.80
17.73
18.99
21.28
18.30
20.05
17.92
19.76
21.31
10.48
19.76
19.10
93
7.19
Operating margin%
26.40
25.87
28.33
30.54
27.93
25.02
25.74
26.51
25.68
23.00
6.27
25.68
26.14
68
25.98
Net margin%
10.33
12.17
13.77
15.76
17.30
16.81
18.64
20.28
19.79
20.22
23.47
19.79
17.05
36
35.43
P/E ratio (avg)x
20.09
21.37
21.14
19.63
19.46
16.55
14.27
14.69
14.49
15.45
11.12
14.69
18.00
6
37.91
EV/EBITx
39.89
36.68
37.37
38.51
37.40
41.11
43.63
45.43
45.81
45.95
7.866
45.43
40.50
87
16.63
FCF yield (avg)%
1.18
0.40
2.65
2.82
4.01
6.89
3.94
4.64
4.32
6.61
17.42
4.64
3.97
93
28.95
FCF margin%
13.55
12.59
10.36
11.74
14.53
12.99
11.42
9.02
6.43
9.00
11.32
9.02
11.58
62
0.795
FCF / Net incomex
1.112
1.274
1.446
1.590
1.584
1.632
1.788
2.047
2.342
2.364
0.359
2.047
1.611
27
21.95
ROIC%
11.63
13.57
12.93
12.38
14.73
12.40
10.84
12.21
11.54
12.29
18.37
12.21
12.33
31
24.27
Return on equity%
22.58
23.17
22.55
22.53
25.38
22.92
21.60
22.37
23.49
25.48
4.27
22.92
22.75
5
11.76
Return on assets%
10.76
8.72
11.40
12.68
14.69
13.41
10.46
12.40
14.69
12.01
15.81
12.40
12.21
86
61.56
EPSRp
24.67
28.31
30.02
33.59
37.93
40.92
44.42
44.33
45.93
51.31
63.91
6.23%
7.55%
—
23.08
EPS growth%
20.97
19.15
18.02
20.22
17.45
17.48
17.07
17.39
16.24
15.20
9.31
17.07
17.47
87
31.65
Bookvalue per shRp
55.89
51.81
49.86
44.80
44.93
49.69
46.96
47.21
42.46
47.00
44.40
0.90%
(0.69%)
—
23.12
FCF per shareRp
15.40
17.61
16.70
16.32
18.08
20.68
21.14
21.20
20.93
22.05
47.89
4.05%
4.23%
—
47.94
Dividend per shRp
46.31
45.21
47.96
47.12
48.38
56.78
61.57
62.65
68.93
82.93
32.15
11.38%
6.12%
—
26.74
Div yield (avg)%
0.43
0.40
0.40
3.08
5.89
3.19
1.28
1.94
4.33
3.34
2.83
3.19
2.51
91
2.99
Payout ratio%
25.90
27.95
26.29
28.64
27.30
27.59
28.61
27.99
26.86
29.06
4.55
27.99
27.77
7
1.924
Shares (diluted)B
2.540
2.489
2.521
2.672
3.061
3.538
3.473
4.065
3.898
3.996
1.876
5.47%
5.42%
16
29.79
Buyback yield%
30.52
30.11
32.76
30.31
32.18
33.22
31.20
29.51
28.67
25.75
10.33
29.51
30.41
27
0.605
D/E ratiox
0.290
0.334
0.341
0.354
0.374
0.404
0.433
0.429
0.421
0.395
1.755
0.421
0.385
95
155.3
Enterprise valueRp B
37.08
40.15
35.89
31.14
33.08
34.03
37.36
37.00
40.10
35.11
42.90
1.20%
0.11%
80
78.70
LT debtRp B
97.43
103.6
106.3
118.4
118.9
124.5
127.1
151.4
145.2
157.7
164.6
5.81%
5.69%
23
Cost of revenue
3.51%
1.00×
Operating expenses
4.06%
1.05×
Goodwill & intangibles
18.54%
Property and equipment
17.76%
Spread over hurdle
(1.98%)