271.8
RevenueRp B
261.5
257.0
252.5
257.4
253.5
252.6
255.0
250.0
253.2
252.3
286.9
(0.10%)
(0.48%)
87
21.77
Revenue growth%
20.13
17.65
17.21
18.06
19.46
21.30
19.80
22.68
23.85
22.98
6.78
22.68
19.96
52
7.42
Gross margin%
24.92
26.59
26.92
26.71
25.45
25.65
27.61
30.45
29.56
31.95
29.82
29.56
26.81
45
29.48
Operating margin%
0.40
0.40
0.40
0.97
3.90
5.06
6.12
6.35
8.42
6.74
26.48
6.35
4.48
20
20.47
Net margin%
17.74
17.94
15.30
15.13
15.52
16.54
18.31
19.04
20.09
19.62
13.83
19.04
17.84
8
29.46
P/E ratio (avg)x
38.21
46.23
46.44
45.71
53.69
61.51
65.26
69.28
83.06
83.28
20.26
69.28
57.60
64
30.19
EV/EBITx
41.92
40.59
45.46
48.47
44.44
41.15
42.46
44.16
48.10
44.57
8.014
44.16
44.30
63
11.50
FCF yield (avg)%
1.58
2.15
5.13
3.91
4.22
4.38
3.08
2.67
0.91
0.90
12.98
2.67
2.87
32
19.91
FCF margin%
6.07
7.15
5.82
5.47
4.76
2.47
1.66
0.93
1.59
3.39
3.63
1.66
4.08
13
1.088
FCF / Net incomex
0.948
0.922
1.003
1.110
1.325
1.502
1.722
1.777
1.863
2.194
0.932
1.777
1.414
18
13.28
ROIC%
19.51
20.75
20.07
17.36
19.57
18.53
20.01
22.89
24.14
27.06
28.73
22.89
20.04
23
29.90
Return on equity%
7.40
7.43
9.98
9.85
11.68
13.48
13.58
12.99
13.92
11.43
23.05
13.48
11.55
45
2.19
Return on assets%
11.39
10.80
11.30
13.56
11.16
8.35
5.60
7.40
10.21
9.66
4.86
8.35
10.50
76
37.97
EPSRp
152.54
171.47
186.75
187.83
196.38
209.03
217.29
258.95
255.84
277.31
41.76
7.15%
6.82%
—
11.96
EPS growth%
21.53
22.98
25.75
27.46
26.98
25.30
24.12
22.65
23.05
25.01
6.15
24.12
24.57
70
40.28
Bookvalue per shRp
134.54
129.78
117.93
117.74
108.92
103.27
107.01
99.74
92.05
92.72
65.68
(3.17%)
(2.49%)
—
32.00
FCF per shareRp
64.77
75.94
87.30
83.79
88.89
95.69
92.62
108.84
120.76
116.49
20.33
5.56%
6.51%
—
87.49
Dividend per shRp
131.95
124.78
120.73
140.92
153.32
174.62
195.39
219.54
257.28
289.91
52.38
13.59%
8.12%
—
28.48
Div yield (avg)%
23.73
26.37
26.36
28.94
29.75
28.23
30.31
27.31
30.03
29.33
10.20
29.33
28.58
30
14.66
Payout ratio%
27.40
26.31
24.22
25.21
22.98
22.04
22.44
24.06
26.69
23.97
7.36
23.97
24.14
33
1.152
Shares (diluted)B
1.729
1.865
1.939
1.897
1.811
1.990
1.966
1.959
2.080
1.978
1.093
1.78%
2.39%
31
21.71
Buyback yield%
21.83
20.72
21.22
21.73
19.03
17.36
16.56
14.05
15.04
16.73
12.15
16.56
18.19
61
0.489
D/E ratiox
0.271
0.325
0.345
0.367
0.414
0.499
0.586
0.692
0.782
0.834
1.409
0.692
0.457
68
297.4
Enterprise valueRp B
80.76
71.01
76.58
74.37
77.59
72.57
74.95
79.26
81.40
78.86
178.8
0.32%
(1.19%)
93
143.1
LT debtRp B
123.3
121.7
113.5
109.9
116.5
132.2
131.0
128.9
119.3
116.4
151.2
(0.01%)
0.09%
20
Cost of revenue
(0.31%)
1.02×
Operating expenses
(0.23%)
1.03×
Goodwill & intangibles
16.85%
Cash and investments
15.93%
Spread over hurdle
(3.77%)