216.7
RevenueRp B
842.3
840.8
831.9
847.2
860.0
856.5
837.4
845.2
836.5
817.1
238.7
(1.02%)
(0.30%)
34
16.35
Revenue growth%
29.70
31.28
30.23
31.31
32.23
32.52
31.52
29.81
28.73
31.51
6.97
31.51
31.30
16
19.04
Gross margin%
7.21
7.45
7.90
8.52
7.80
9.68
10.87
13.30
16.03
16.37
13.49
13.30
9.10
79
27.83
Operating margin%
20.31
18.13
16.71
18.03
18.35
20.81
22.16
23.61
21.08
22.38
5.31
22.16
20.56
91
9.19
Net margin%
9.58
11.67
12.68
15.24
17.78
16.05
18.64
18.25
19.83
21.05
26.26
18.64
16.91
46
31.86
P/E ratio (avg)x
21.78
20.61
17.85
17.37
16.43
14.88
13.69
13.94
14.57
14.95
37.10
14.57
15.69
63
14.44
EV/EBITx
39.04
39.31
39.70
46.73
45.62
48.73
53.12
57.26
56.28
58.16
6.921
56.28
47.73
58
6.34
FCF yield (avg)%
24.53
23.02
24.61
25.10
25.50
25.31
26.33
23.98
21.08
22.03
25.68
23.98
24.57
93
24.05
FCF margin%
13.72
11.56
10.16
12.06
14.01
12.98
13.26
10.41
12.91
11.71
27.05
12.91
12.49
27
1.201
FCF / Net incomex
2.311
2.556
2.786
3.105
3.498
3.603
3.655
3.740
4.021
4.322
0.324
3.740
3.551
66
26.56
ROIC%
0.40
0.40
0.40
2.35
4.17
2.71
5.24
4.64
5.80
3.01
4.57
4.64
2.86
57
3.92
Return on equity%
12.09
12.86
14.63
13.81
16.60
14.94
11.97
10.75
9.07
8.79
3.19
10.75
12.48
39
26.34
Return on assets%
4.12
1.80
0.40
0.40
1.43
1.06
0.40
0.40
0.40
0.40
7.99
0.40
0.40
26
58.10
EPSRp
31.22
29.62
27.00
24.34
20.83
19.89
20.34
18.88
16.01
15.80
64.61
(5.38%)
(7.49%)
—
20.67
EPS growth%
24.11
23.75
23.48
22.74
24.44
24.75
22.93
21.93
21.44
18.93
8.04
21.93
23.20
16
33.62
Bookvalue per shRp
15.10
14.00
13.58
12.90
11.00
10.82
11.01
10.52
10.03
8.54
70.70
(4.94%)
(4.86%)
—
68.15
FCF per shareRp
81.75
84.85
101.66
116.65
119.07
131.68
149.47
177.94
187.26
202.78
21.00
11.24%
10.54%
—
14.49
Dividend per shRp
73.27
86.68
83.78
92.70
110.36
121.70
136.14
155.47
164.75
181.48
31.06
10.46%
10.82%
—
11.79
Div yield (avg)%
14.17
15.05
16.22
17.09
15.39
18.36
20.86
19.48
21.07
23.55
26.77
20.86
17.72
64
12.49
Payout ratio%
22.78
25.25
23.14
24.52
27.11
26.68
27.06
26.78
27.80
24.80
11.05
26.78
25.97
36
8.889
Shares (diluted)B
10.62
11.85
10.75
10.16
9.628
9.678
10.21
10.65
11.25
11.71
8.908
4.00%
1.40%
31
19.94
Buyback yield%
16.34
16.91
13.93
11.22
11.62
12.28
12.91
14.45
11.98
14.70
10.75
12.91
13.42
11
0.451
D/E ratiox
0.243
0.246
0.222
0.207
0.196
0.216
0.210
0.204
0.197
0.181
1.553
0.204
0.208
52
237.6
Enterprise valueRp B
835.1
937.8
1,099
1,088
1,194
1,365
1,589
1,554
1,637
1,854
452.3
9.19%
9.20%
18
383.1
LT debtRp B
519.7
507.6
529.1
536.5
474.6
477.1
424.9
413.1
430.1
445.3
674.3
(1.27%)
(2.02%)
88
Cost of revenue
(0.19%)
1.01×
Operating expenses
(0.85%)
0.95×
Cash and investments
14.49%
Spread over hurdle
29.58%