49.80
RevenueRp B
142.0
143.6
148.9
151.3
159.7
162.7
166.4
172.2
182.5
192.3
55.58
3.78%
3.68%
44
19.67
Revenue growth%
27.83
29.69
28.83
29.84
31.36
33.91
34.57
34.43
34.10
34.39
23.74
34.39
32.63
74
8.83
Gross margin%
11.01
9.83
8.11
6.12
3.91
5.97
4.21
5.18
5.02
7.35
13.15
5.18
6.04
40
27.16
Operating margin%
25.57
26.95
24.09
23.90
21.40
19.91
20.63
18.09
20.47
17.89
29.65
19.91
21.01
72
13.74
Net margin%
9.31
11.15
11.30
8.58
8.62
9.99
12.37
9.84
10.61
11.19
7.27
10.61
10.30
55
33.44
P/E ratio (avg)x
14.16
15.14
14.95
15.69
16.81
16.03
16.11
17.16
19.36
19.14
20.74
17.16
16.07
22
33.30
EV/EBITx
41.08
38.15
43.43
48.32
47.04
53.75
56.29
63.40
68.39
63.97
12.66
63.40
51.04
64
17.87
FCF yield (avg)%
13.46
14.95
16.03
14.56
13.23
10.81
11.00
11.71
8.78
10.17
18.86
10.81
12.47
94
6.16
FCF margin%
11.17
12.42
12.34
13.29
13.07
10.13
9.76
8.38
6.65
9.05
29.06
9.05
10.65
32
1.030
FCF / Net incomex
1.065
1.207
1.148
1.104
1.159
1.062
1.022
0.929
0.933
0.938
1.281
0.938
1.063
51
2.00
ROIC%
0.49
3.11
2.28
2.21
4.13
5.57
5.78
7.49
8.39
7.28
12.84
7.28
4.85
36
10.63
Return on equity%
23.00
20.59
18.19
15.71
14.18
11.37
12.54
12.27
9.40
11.11
7.87
11.37
13.36
33
12.79
Return on assets%
3.98
2.83
2.36
0.40
2.75
0.40
0.40
0.40
2.28
4.85
5.59
0.40
2.32
57
2.87
EPSRp
3.95
4.44
5.35
5.39
5.52
5.86
7.04
7.17
7.40
8.19
3.14
8.20%
7.44%
—
4.73
EPS growth%
5.97
4.86
6.91
4.94
4.04
6.11
8.55
10.17
10.10
8.19
12.20
8.55
6.51
34
2.56
Bookvalue per shRp
9.96
9.64
10.69
11.08
10.83
10.58
11.06
10.95
11.16
11.05
4.28
0.40%
1.14%
—
4.24
FCF per shareRp
9.72
10.25
11.24
9.97
9.80
9.31
9.87
10.45
11.09
11.63
9.50
3.50%
1.29%
—
2.33
Dividend per shRp
1.42
1.40
1.45
1.48
1.50
1.53
1.65
1.50
1.56
1.69
1.50
2.38%
1.98%
—
15.50
Div yield (avg)%
24.88
22.22
20.68
18.58
18.24
15.60
12.60
10.70
8.64
11.07
11.98
11.07
16.92
58
12.30
Payout ratio%
7.93
5.63
3.31
2.05
1.06
3.48
3.87
2.26
0.73
2.32
15.33
2.32
2.82
10
12.26
Shares (diluted)B
11.08
11.92
11.14
11.86
11.12
12.19
11.95
10.99
10.96
10.33
12.59
(1.46%)
(0.08%)
74
12.04
Buyback yield%
18.45
20.48
20.19
20.10
17.94
20.66
18.37
17.63
17.10
17.85
8.06
17.85
18.41
15
1.502
D/E ratiox
0.788
0.738
0.819
0.780
0.768
0.794
0.892
1.008
1.110
1.050
1.293
1.008
0.807
64
15.73
Enterprise valueRp B
84.15
94.64
92.70
98.12
114.3
130.8
125.6
122.5
123.4
144.3
58.31
4.78%
6.56%
61
18.81
LT debtRp B
13.18
13.80
13.97
14.31
13.08
14.42
13.65
12.42
12.21
12.89
151.3
(0.30%)
(0.20%)
90
Cost of revenue
3.59%
0.99×
Operating expenses
4.21%
1.05×
Goodwill & intangibles
16.58%
Spread over hurdle
11.87%