249.0
RevenueRp B
189.0
200.8
209.7
224.8
239.3
257.0
269.4
288.5
308.0
331.0
273.8
6.70%
6.29%
20
20.94
Revenue growth%
23.25
23.74
23.26
22.28
24.32
24.82
27.24
24.61
23.45
23.82
20.47
24.61
23.78
27
19.33
Gross margin%
22.21
23.99
21.58
18.97
16.17
18.29
20.83
21.55
24.20
25.18
7.54
21.55
21.56
10
25.89
Operating margin%
14.16
13.23
12.65
11.56
13.49
10.70
12.16
14.58
14.88
16.43
20.68
14.58
13.36
11
13.08
Net margin%
23.47
25.82
25.59
27.51
28.28
30.41
29.00
27.02
26.96
28.25
20.52
28.25
27.26
33
37.37
P/E ratio (avg)x
14.75
14.28
15.94
16.41
16.86
15.61
17.15
16.72
15.73
15.16
27.91
15.73
15.83
39
29.64
EV/EBITx
22.22
24.48
21.78
24.51
23.32
23.42
24.01
24.74
23.68
22.81
25.88
23.68
23.55
87
13.60
FCF yield (avg)%
3.50
2.30
0.45
0.40
2.74
3.86
6.23
5.35
2.95
3.05
15.81
3.86
3.00
44
12.80
FCF margin%
31.67
34.12
36.18
38.16
37.57
40.32
39.69
36.76
36.47
38.15
4.53
38.15
37.16
65
0.838
FCF / Net incomex
2.318
2.267
2.295
2.429
2.501
2.974
3.211
3.304
3.814
4.448
0.266
3.304
2.738
78
5.20
ROIC%
25.24
23.21
20.47
20.01
20.90
18.96
21.62
19.73
22.37
22.86
21.09
21.62
21.26
49
5.02
Return on equity%
25.23
22.53
19.81
17.89
17.44
20.17
18.17
20.92
23.62
23.51
29.97
20.92
20.54
26
9.50
Return on assets%
28.56
26.55
29.07
27.13
27.91
29.19
31.03
31.75
30.46
28.55
11.54
30.46
28.82
56
10.71
EPSRp
13.82
13.25
13.53
12.88
13.89
14.81
12.97
11.36
10.23
9.29
11.04
(7.72%)
(4.93%)
—
13.71
EPS growth%
17.94
14.99
15.04
13.83
15.79
14.16
11.33
12.34
12.62
13.86
8.86
12.62
14.01
9
7.54
Bookvalue per shRp
16.60
15.88
15.62
16.60
16.36
16.60
16.10
18.21
20.24
19.88
10.85
3.97%
1.54%
—
5.61
FCF per shareRp
23.59
23.45
21.86
21.69
24.59
24.49
26.99
30.60
35.18
40.84
9.31
10.68%
6.86%
—
12.66
Dividend per shRp
6.88
8.00
7.72
8.24
8.21
9.14
10.56
10.58
11.29
11.11
8.10
6.24%
4.64%
—
9.16
Div yield (avg)%
34.85
34.33
31.92
32.18
30.29
31.83
29.57
27.70
25.73
25.48
12.03
27.70
31.06
20
5.80
Payout ratio%
25.35
26.41
24.89
27.52
24.65
23.02
20.73
19.91
21.56
24.21
7.67
21.56
24.43
39
11.45
Shares (diluted)B
15.43
14.12
16.26
16.79
16.53
15.23
15.14
16.01
16.74
16.33
11.37
(0.23%)
1.80%
40
15.99
Buyback yield%
27.11
27.82
27.63
29.11
28.20
28.91
27.68
25.07
26.99
28.07
21.93
27.68
27.75
31
0.923
D/E ratiox
0.386
0.419
0.419
0.463
0.457
0.441
0.444
0.409
0.400
0.395
1.362
0.409
0.419
88
113.7
Enterprise valueRp B
124.8
141.5
139.9
129.5
125.9
133.8
147.6
155.3
143.8
160.9
89.79
5.03%
4.02%
15
34.86
LT debtRp B
268.7
272.1
290.9
343.2
368.3
421.1
447.6
522.4
527.0
624.2
63.09
11.13%
8.69%
56
Cost of revenue
6.18%
0.99×
Operating expenses
6.28%
1.00×
Goodwill & intangibles
20.38%