97.14
RevenueRp B
152.9
155.5
153.5
152.9
151.3
154.4
157.8
162.2
164.1
162.2
101.8
1.41%
0.79%
30
7.88
Revenue growth%
13.24
14.36
14.64
14.62
11.89
10.36
12.47
12.59
14.81
12.67
6.50
12.59
12.96
91
3.72
Gross margin%
8.11
8.23
6.59
9.36
10.84
10.00
7.61
8.30
7.69
7.24
5.54
7.69
8.17
17
23.31
Operating margin%
4.47
3.54
4.23
6.22
7.82
8.59
9.64
9.56
9.39
8.57
22.05
9.39
8.19
54
16.55
Net margin%
17.69
14.93
17.44
18.35
17.57
16.39
13.87
12.57
14.98
14.25
23.54
14.25
15.68
47
24.81
P/E ratio (avg)x
28.46
31.76
29.39
30.87
27.46
26.54
28.07
30.46
27.33
29.20
26.26
28.07
28.83
25
21.15
EV/EBITx
33.17
32.67
29.08
31.11
29.38
31.42
29.52
27.81
30.67
31.07
21.60
30.67
30.87
87
27.43
FCF yield (avg)%
14.72
16.00
14.61
16.51
14.97
13.65
11.82
9.92
7.11
8.95
24.20
9.92
14.13
14
24.39
FCF margin%
19.37
21.86
19.75
20.55
17.78
20.19
21.39
22.10
24.86
25.86
24.74
22.10
20.97
70
0.656
FCF / Net incomex
2.833
2.994
3.012
3.164
3.386
3.585
3.679
3.927
4.538
5.354
1.274
3.927
3.486
78
18.20
ROIC%
7.36
7.70
7.81
8.33
8.76
11.24
13.57
14.27
11.93
13.61
9.55
13.57
10.00
32
20.50
Return on equity%
11.00
13.59
11.95
13.51
13.08
12.58
12.21
14.64
12.97
15.52
11.08
12.97
13.03
73
25.11
Return on assets%
14.79
16.53
16.61
15.69
13.86
16.35
18.74
16.11
18.75
15.79
3.19
16.35
16.23
84
1.34
EPSRp
2.70
2.65
2.95
3.33
3.86
3.89
3.96
3.77
4.13
4.81
1.43
4.48%
6.30%
—
24.19
EPS growth%
9.32
12.09
14.99
12.29
14.72
15.11
13.85
14.15
11.50
9.16
5.96
13.85
13.07
54
2.47
Bookvalue per shRp
1.46
1.50
1.62
1.65
1.59
1.47
1.43
1.51
1.57
1.72
1.40
1.67%
1.02%
—
2.49
FCF per shareRp
2.26
2.25
2.41
2.09
2.08
1.82
1.70
1.82
1.98
2.05
1.04
(0.29%)
(0.98%)
—
0.60
Dividend per shRp
3.28
3.26
3.69
4.00
4.28
4.65
4.89
5.60
6.01
5.88
1.86
6.57%
7.35%
—
13.24
Div yield (avg)%
21.08
19.19
19.44
16.69
17.70
15.53
16.19
18.14
16.72
14.75
12.75
16.19
17.21
50
24.10
Payout ratio%
22.92
20.44
19.91
22.35
20.07
21.10
18.90
21.40
22.12
24.60
8.72
21.40
21.25
49
13.93
Shares (diluted)B
15.46
16.93
18.65
21.79
21.40
25.73
27.78
27.43
28.65
34.60
13.26
10.08%
8.44%
90
12.67
Buyback yield%
0.64
0.40
3.33
2.74
5.62
2.86
2.29
2.89
3.45
1.13
8.43
2.86
2.80
53
0.798
D/E ratiox
0.277
0.288
0.268
0.289
0.277
0.246
0.243
0.227
0.205
0.222
1.613
0.227
0.257
43
89.73
Enterprise valueRp B
31.73
31.25
29.74
30.74
33.68
29.66
27.42
26.53
24.25
22.85
19.72
(7.47%)
(2.61%)
67
103.7
LT debtRp B
150.0
155.6
174.7
193.7
221.1
239.5
280.3
290.4
280.9
334.9
97.06
8.66%
8.25%
65
Cost of revenue
0.79%
1.00×
Operating expenses
0.80%
1.00×
Property and equipment
16.13%
Spread over hurdle
(7.93%)