382.4
RevenueRp B
287.8
293.4
307.5
327.5
338.1
359.1
383.2
394.6
412.5
437.5
417.9
5.29%
4.83%
33
4.93
Revenue growth%
14.16
13.42
15.52
14.68
15.86
18.20
17.07
15.62
17.64
20.63
19.54
17.64
15.74
34
13.21
Gross margin%
15.24
13.59
16.06
16.66
19.11
16.28
14.89
17.57
20.16
18.24
25.93
17.57
16.47
46
3.20
Operating margin%
27.72
24.75
24.35
22.47
23.33
22.01
21.94
19.14
18.79
18.41
20.57
19.14
22.24
60
17.25
Net margin%
33.73
35.00
36.80
38.60
37.78
40.09
42.58
40.24
37.92
36.41
5.54
40.09
37.85
48
20.93
P/E ratio (avg)x
38.91
36.75
41.78
38.82
42.75
42.39
44.72
41.27
47.10
53.90
10.90
44.72
42.09
57
32.36
EV/EBITx
41.57
50.24
54.08
52.79
55.99
65.31
65.25
75.72
74.71
77.52
7.923
74.71
60.62
85
7.06
FCF yield (avg)%
12.84
10.42
12.13
10.52
11.93
13.93
15.12
16.04
16.66
18.48
22.03
16.04
13.39
74
26.74
FCF margin%
8.96
9.15
8.62
10.89
8.66
11.63
13.55
14.23
17.21
16.26
27.08
14.23
11.26
8
0.121
FCF / Net incomex
0.815
0.794
0.714
0.746
0.745
0.731
0.715
0.741
0.649
0.619
1.320
0.715
0.736
15
17.56
ROIC%
24.75
25.69
27.01
24.82
25.43
27.19
27.02
24.87
24.59
27.57
24.53
27.02
25.56
45
29.78
Return on equity%
20.21
22.71
22.28
24.00
25.27
25.86
25.67
23.53
26.50
27.16
3.01
25.86
24.63
12
17.83
Return on assets%
4.90
5.35
7.88
8.68
8.64
10.35
12.55
14.12
11.80
14.38
25.29
12.55
9.52
68
17.99
EPSRp
46.19
53.26
53.28
52.10
49.44
47.76
46.92
50.00
54.58
60.99
18.45
4.29%
2.29%
—
21.13
EPS growth%
21.03
18.08
16.03
15.32
14.84
13.06
12.91
12.26
15.04
14.88
10.67
13.06
14.96
8
7.49
Bookvalue per shRp
16.47
16.91
18.39
19.57
19.32
20.33
18.53
20.08
18.70
17.11
32.70
(2.40%)
(0.56%)
—
35.53
FCF per shareRp
25.80
25.94
26.64
26.85
29.14
26.45
28.03
28.27
27.42
30.53
20.82
0.94%
2.67%
—
27.16
Dividend per shRp
44.99
49.33
56.85
60.18
56.01
51.61
56.51
63.25
68.20
63.33
25.21
2.49%
2.72%
—
7.25
Div yield (avg)%
22.19
20.81
19.40
20.21
18.44
18.46
16.96
14.15
12.58
14.81
7.24
14.81
18.45
82
8.34
Payout ratio%
16.63
13.76
16.43
18.67
18.87
19.95
17.51
18.79
20.28
19.90
28.19
19.90
18.73
95
6.071
Shares (diluted)B
7.081
7.450
7.173
6.863
6.292
6.074
6.267
5.904
5.410
5.276
5.953
(3.46%)
(2.22%)
45
12.07
Buyback yield%
25.59
26.35
27.79
25.67
23.41
21.01
18.82
20.22
22.06
23.62
27.31
21.01
23.51
67
0.935
D/E ratiox
1.876
1.917
2.171
2.374
2.705
2.501
2.465
2.727
3.102
3.565
0.146
2.727
2.483
48
121.8
Enterprise valueRp B
199.8
179.3
177.3
176.9
180.8
182.9
163.6
156.6
154.9
168.3
76.81
(1.42%)
(1.75%)
14
219.0
LT debtRp B
563.4
546.8
538.4
596.3
579.8
610.6
672.6
762.5
712.8
738.4
39.94
4.96%
3.60%
34
Cost of revenue
4.99%
1.01×
Operating expenses
3.72%
0.90×
Cash and investments
16.81%
Goodwill & intangibles
14.57%