154.5
RevenueRp B
149.1
153.3
154.2
151.6
148.8
151.6
154.4
151.6
151.7
153.1
164.7
0.58%
0.46%
22
19.25
Revenue growth%
26.83
28.67
25.89
24.51
25.34
26.11
26.56
27.67
27.18
29.63
12.02
27.18
26.69
83
4.98
Gross margin%
11.28
9.81
9.37
8.74
7.71
7.51
4.78
5.21
3.88
2.61
10.47
4.78
7.61
48
16.73
Operating margin%
21.21
23.83
24.28
21.33
21.85
22.83
24.28
26.73
23.92
23.93
19.17
23.93
23.88
22
18.29
Net margin%
29.90
28.39
30.88
29.80
28.55
30.85
30.39
27.94
27.83
30.22
26.44
30.22
29.85
18
12.82
P/E ratio (avg)x
13.47
12.79
13.36
13.80
14.30
15.65
15.02
15.63
14.70
16.66
29.34
15.63
14.50
54
36.82
EV/EBITx
42.23
42.45
41.09
41.09
43.63
48.93
51.01
48.07
47.30
53.84
21.16
48.93
45.46
76
20.34
FCF yield (avg)%
23.80
26.12
24.22
23.66
25.63
24.38
24.81
22.25
20.04
19.38
8.79
22.25
24.01
74
25.22
FCF margin%
22.31
19.67
22.67
21.48
23.49
22.03
20.84
22.92
20.28
17.54
16.46
20.84
21.76
39
0.493
FCF / Net incomex
0.483
0.458
0.472
0.527
0.498
0.504
0.482
0.477
0.465
0.473
1.679
0.477
0.480
36
16.86
ROIC%
29.94
30.33
32.38
34.25
34.52
33.38
34.43
37.26
36.60
35.63
2.92
35.63
34.34
22
5.56
Return on equity%
0.40
0.40
1.45
0.40
0.40
0.53
0.40
0.40
1.81
3.97
18.91
0.53
0.40
90
12.27
Return on assets%
26.91
25.00
24.95
24.86
27.38
28.71
29.61
29.35
26.50
26.07
23.98
28.71
26.70
41
11.26
EPSRp
4.88
4.53
4.94
4.77
4.52
4.80
4.68
5.28
5.10
4.92
12.25
1.68%
1.13%
—
26.75
EPS growth%
13.46
12.20
12.10
14.23
11.99
12.47
13.78
12.88
11.44
11.97
18.24
12.47
12.33
58
8.28
Bookvalue per shRp
14.59
15.60
16.39
15.94
15.28
14.43
15.70
16.93
18.29
19.37
15.29
4.86%
3.23%
—
12.08
FCF per shareRp
5.41
6.40
6.32
6.46
6.90
7.57
7.67
8.61
10.07
11.71
4.83
11.15%
8.35%
—
11.61
Dividend per shRp
9.79
11.19
11.92
13.75
14.93
16.39
16.77
17.40
17.04
18.02
9.10
3.83%
7.82%
—
10.17
Div yield (avg)%
4.04
5.90
5.50
8.17
9.12
10.86
8.17
10.88
9.36
10.04
24.15
10.04
8.64
48
8.87
Payout ratio%
0.59
0.66
0.40
2.05
2.84
0.73
2.95
4.40
3.16
5.68
21.95
3.16
2.45
71
5.184
Shares (diluted)B
5.064
5.516
5.765
5.088
4.699
5.072
4.463
4.298
3.935
3.622
5.326
(5.07%)
(3.08%)
59
25.87
Buyback yield%
6.16
5.50
2.80
2.96
3.34
5.25
4.89
1.99
4.70
1.75
28.01
4.70
4.02
72
0.572
D/E ratiox
0.481
0.482
0.475
0.493
0.463
0.450
0.473
0.471
0.435
0.443
1.558
0.450
0.472
36
54.11
Enterprise valueRp B
152.0
168.5
161.7
179.6
186.3
217.1
226.2
223.3
267.7
274.4
111.3
8.06%
7.76%
52
39.10
LT debtRp B
16.02
16.98
17.52
18.08
18.36
15.92
17.28
16.10
14.24
13.33
151.8
(6.20%)
(0.99%)
89
Cost of revenue
0.71%
1.03×
Operating expenses
0.16%
0.97×
Goodwill & intangibles
17.66%
Spread over hurdle
(5.56%)