52.61
RevenueRp B
161.5
167.5
166.9
164.9
163.4
166.7
171.4
169.6
175.3
175.6
56.74
1.45%
0.76%
46
19.02
Revenue growth%
21.98
19.08
20.42
23.39
23.01
23.32
25.65
23.94
22.77
20.73
29.79
23.32
22.89
45
15.25
Gross margin%
28.48
26.45
23.56
24.78
24.10
24.51
24.16
24.53
27.29
26.15
23.53
24.53
24.66
38
8.06
Operating margin%
9.71
9.22
11.89
12.75
11.06
12.43
10.37
13.33
13.68
16.22
14.88
13.33
12.16
88
16.07
Net margin%
31.36
28.67
27.15
26.30
27.16
28.57
30.65
28.63
26.92
27.77
24.53
28.57
28.17
71
23.63
P/E ratio (avg)x
14.34
13.84
15.09
16.39
16.45
16.73
17.35
19.54
18.65
18.25
30.73
18.25
16.59
76
22.29
EV/EBITx
40.91
45.70
44.49
43.75
41.66
44.07
41.97
44.94
50.80
56.93
28.95
44.94
44.28
56
10.69
FCF yield (avg)%
0.40
1.54
0.40
1.77
0.40
0.40
0.40
0.75
0.40
0.40
17.74
0.40
0.40
31
5.93
FCF margin%
15.96
17.71
20.20
19.61
17.57
16.52
16.35
17.61
20.17
17.66
13.76
17.61
17.64
19
1.291
FCF / Net incomex
2.779
3.196
3.370
3.582
3.988
4.417
4.281
4.220
4.976
5.633
1.466
4.417
4.104
41
6.41
ROIC%
16.68
13.70
11.25
9.41
10.81
13.24
11.09
10.99
12.64
10.44
15.62
11.09
11.17
9
19.53
Return on equity%
23.48
23.98
23.24
25.82
24.09
22.28
24.19
26.24
28.71
28.00
29.94
26.24
24.14
69
21.32
Return on assets%
5.31
7.17
8.38
8.02
9.19
8.49
7.78
9.82
9.43
9.52
27.83
9.43
8.44
92
5.05
EPSRp
5.62
5.31
5.28
5.20
5.29
5.21
4.79
5.30
5.39
5.37
5.33
0.28%
(0.51%)
—
3.64
EPS growth%
7.99
7.18
7.10
6.02
8.91
10.46
8.62
8.03
9.93
8.00
19.21
8.62
8.01
90
0.93
Bookvalue per shRp
1.41
1.32
1.31
1.39
1.55
1.61
1.79
1.81
1.78
2.05
1.47
5.74%
4.94%
—
1.72
FCF per shareRp
6.64
6.15
5.86
6.39
6.75
6.27
5.72
5.56
5.48
5.57
4.12
(3.76%)
(0.52%)
—
6.69
Dividend per shRp
10.35
11.07
10.12
9.94
10.78
11.17
10.81
10.01
10.78
10.89
2.52
0.20%
1.27%
—
3.29
Div yield (avg)%
15.42
12.48
13.02
12.16
11.09
10.41
10.48
13.39
13.38
13.25
16.60
13.25
12.75
69
12.45
Payout ratio%
12.62
14.17
15.18
17.83
19.10
16.83
19.40
18.42
15.74
17.44
2.61
17.44
17.14
79
8.813
Shares (diluted)B
9.384
9.239
9.858
9.853
9.563
9.595
10.33
10.74
12.40
13.96
8.771
7.86%
3.49%
64
13.30
Buyback yield%
8.81
7.75
6.05
4.22
2.93
0.74
1.97
0.70
1.70
2.11
10.45
1.70
2.52
80
0.470
D/E ratiox
0.387
0.380
0.430
0.452
0.491
0.536
0.560
0.618
0.731
0.863
1.662
0.618
0.514
53
31.82
Enterprise valueRp B
113.7
125.3
129.7
123.8
129.9
133.1
126.6
129.2
128.4
132.4
74.55
0.39%
0.55%
70
113.8
LT debtRp B
31.22
31.97
37.20
44.95
46.35
55.07
58.10
68.18
70.35
70.67
93.81
8.80%
10.57%
10
Cost of revenue
0.59%
0.98×
Operating expenses
1.09%
1.03×
Spread over hurdle
(0.83%)