245.6
RevenueRp B
278.2
289.3
303.9
308.6
322.8
341.1
347.7
354.4
362.4
376.4
272.2
3.12%
3.33%
79
24.85
Revenue growth%
14.99
12.58
10.61
7.68
7.08
9.63
9.12
11.62
9.59
10.45
7.70
9.63
10.04
43
20.75
Gross margin%
10.94
8.59
7.46
5.90
6.02
6.32
5.38
4.90
2.65
2.44
10.03
4.90
5.96
72
19.38
Operating margin%
2.45
0.40
0.40
1.54
3.23
1.55
0.40
0.40
0.40
2.01
4.52
0.40
0.97
77
4.12
Net margin%
19.76
17.59
18.38
17.49
19.48
18.56
16.32
13.94
15.73
17.11
5.86
16.32
17.54
29
9.693
P/E ratio (avg)x
41.72
44.36
51.26
55.74
62.85
62.48
72.62
75.00
86.38
97.58
10.57
75.00
62.66
59
10.09
EV/EBITx
28.79
30.90
34.49
34.25
37.44
34.62
33.88
30.91
33.03
35.18
24.99
33.88
34.07
51
19.26
FCF yield (avg)%
6.03
6.29
7.50
9.34
7.31
7.39
5.00
6.58
5.45
7.08
29.49
6.58
6.83
73
4.56
FCF margin%
1.55
3.39
2.73
3.31
3.96
3.18
1.93
3.94
2.27
1.74
7.05
2.27
2.96
66
0.929
FCF / Net incomex
1.435
1.447
1.580
1.660
1.668
1.653
1.837
1.874
2.082
2.331
0.960
1.874
1.664
7
7.48
ROIC%
14.70
16.08
17.81
17.67
14.94
14.27
13.12
11.78
9.51
8.01
2.56
11.78
14.48
84
4.53
Return on equity%
1.56
3.08
3.05
0.58
2.74
4.06
4.83
6.45
6.74
9.25
20.68
6.45
3.57
52
20.03
Return on assets%
26.05
23.29
25.38
24.92
26.25
23.59
21.16
20.44
20.43
17.59
7.35
20.44
23.44
6
24.73
EPSRp
43.48
40.15
35.93
31.21
27.33
28.85
28.36
29.76
26.60
24.77
25.50
(1.95%)
(5.72%)
—
7.32
EPS growth%
23.48
22.69
23.02
24.59
24.99
27.29
29.18
30.37
31.71
33.34
28.93
30.37
26.14
7
32.09
Bookvalue per shRp
56.27
53.42
54.68
57.18
62.90
56.51
58.92
57.82
57.39
54.06
65.28
(2.98%)
0.66%
—
67.95
FCF per shareRp
16.46
17.89
18.69
20.21
22.26
21.36
19.70
18.45
16.70
14.97
40.60
(7.63%)
(1.64%)
—
53.82
Dividend per shRp
57.62
62.51
65.06
77.30
74.79
77.42
89.94
97.63
96.50
103.28
37.98
6.67%
5.74%
—
9.96
Div yield (avg)%
7.48
9.23
6.52
6.09
8.12
9.95
12.34
11.76
9.53
7.16
16.57
9.95
8.68
37
8.37
Payout ratio%
12.28
10.58
7.95
8.37
9.80
8.70
10.26
11.95
11.64
13.80
11.57
11.64
10.42
19
2.427
Shares (diluted)B
2.358
2.127
2.261
2.256
2.011
1.902
1.668
1.451
1.396
1.367
2.407
(7.44%)
(6.18%)
37
16.71
Buyback yield%
3.17
1.19
0.40
0.40
3.11
2.84
4.00
1.83
1.45
0.40
2.95
1.83
1.64
27
0.610
D/E ratiox
0.335
0.304
0.341
0.328
0.332
0.344
0.344
0.324
0.371
0.378
0.269
0.344
0.338
23
209.5
Enterprise valueRp B
270.6
271.0
275.4
297.9
342.8
350.4
329.7
318.4
348.3
364.3
136.4
1.22%
3.04%
19
30.45
LT debtRp B
104.7
107.6
118.7
112.8
116.9
112.7
107.6
120.9
132.1
151.3
86.09
5.30%
4.76%
60
Cost of revenue
3.31%
1.00×
Operating expenses
3.54%
1.02×
Goodwill & intangibles
14.83%
Spread over hurdle
47.14%