74.74
RevenueRp B
605.7
597.8
596.0
594.2
594.5
591.5
588.1
578.6
593.1
589.1
83.65
(0.18%)
(0.14%)
24
4.67
Revenue growth%
7.34
7.37
7.04
6.06
7.90
7.78
4.96
6.54
8.12
9.79
4.30
7.78
7.36
72
7.06
Gross margin%
4.98
2.82
0.65
0.48
1.95
2.97
0.53
2.09
2.57
0.61
6.03
2.09
2.02
40
28.10
Operating margin%
4.66
2.11
4.42
5.73
5.56
5.22
3.31
5.47
3.29
6.12
28.78
5.22
4.94
82
23.65
Net margin%
18.83
18.50
17.58
15.25
12.95
15.84
18.83
16.52
18.61
20.05
19.86
18.61
18.04
91
17.65
P/E ratio (avg)x
32.53
33.79
33.47
30.63
32.54
30.91
30.46
27.50
23.94
25.74
29.75
27.50
30.77
58
21.76
EV/EBITx
20.27
20.17
23.76
28.35
29.87
33.73
36.86
37.72
40.49
42.68
27.38
37.72
31.80
41
18.52
FCF yield (avg)%
2.72
4.59
3.63
3.59
5.87
3.20
2.92
5.19
8.10
8.69
7.68
5.19
4.11
33
17.45
FCF margin%
3.50
3.44
4.53
5.39
2.61
2.17
1.34
0.40
1.47
1.42
12.03
1.42
2.39
59
1.445
FCF / Net incomex
0.277
0.284
0.314
0.291
0.297
0.287
0.301
0.295
0.277
0.309
1.765
0.295
0.293
57
4.65
ROIC%
29.39
30.87
30.98
30.81
30.91
33.39
30.77
28.10
28.98
31.64
24.75
30.77
30.84
85
23.41
Return on equity%
17.76
19.96
18.39
21.11
21.33
21.13
20.82
23.05
24.80
25.36
6.46
23.05
21.12
91
21.13
Return on assets%
0.40
1.10
0.90
0.42
0.40
2.23
0.47
0.40
2.92
5.43
18.37
2.23
0.69
61
19.75
EPSRp
46.19
49.08
51.30
48.60
50.54
53.33
53.52
48.20
46.64
39.81
21.26
(4.66%)
(0.74%)
—
28.53
EPS growth%
3.56
4.43
2.48
1.54
0.40
0.40
0.40
2.84
0.71
1.33
18.77
0.71
1.44
15
49.98
Bookvalue per shRp
74.72
81.07
82.55
88.63
93.14
109.34
116.68
133.36
147.09
157.65
15.85
11.10%
9.16%
—
45.56
FCF per shareRp
54.67
59.16
57.68
54.06
54.50
60.35
60.38
54.41
57.25
64.27
13.51
3.35%
0.77%
—
46.95
Dividend per shRp
23.55
23.88
25.37
27.42
30.11
30.44
29.45
25.84
26.48
23.81
24.33
(4.58%)
0.99%
—
20.25
Div yield (avg)%
17.00
17.06
18.86
17.49
20.39
21.01
18.40
19.71
22.54
24.02
13.29
21.01
19.29
59
18.34
Payout ratio%
0.40
0.40
0.55
0.40
0.40
0.40
2.34
3.11
0.83
2.75
26.64
2.34
0.47
12
5.624
Shares (diluted)B
4.656
4.616
4.490
4.125
4.667
4.222
4.252
4.026
3.889
3.986
5.692
(3.10%)
(2.33%)
17
27.98
Buyback yield%
10.21
8.98
8.05
7.43
9.56
8.56
7.36
9.68
8.88
10.51
16.21
8.88
8.93
34
1.647
D/E ratiox
0.902
1.009
1.110
1.269
1.197
1.264
1.420
1.428
1.630
1.835
0.688
1.428
1.266
92
492.5
Enterprise valueRp B
494.0
427.6
407.7
361.3
340.3
350.7
377.2
333.0
288.1
293.7
81.76
(2.90%)
(5.63%)
21
85.94
LT debtRp B
293.3
286.3
306.1
294.3
341.7
318.2
348.4
372.4
350.6
391.8
262.9
2.78%
3.64%
24
Cost of revenue
0.04%
1.02×
Operating expenses
(0.72%)
0.94×
Property and equipment
14.44%
Spread over hurdle
(0.18%)