166.9
RevenueRp B
175.1
171.5
174.0
174.1
174.7
178.7
182.5
183.7
184.7
185.4
182.4
1.20%
0.55%
31
7.63
Revenue growth%
5.29
7.16
7.32
9.62
11.07
10.45
10.78
12.30
14.84
14.30
16.64
12.30
10.62
15
28.70
Gross margin%
7.01
8.85
11.24
9.16
8.07
9.25
9.76
10.42
12.55
11.72
15.68
10.42
9.51
40
17.94
Operating margin%
17.18
19.85
22.02
22.51
21.99
23.87
22.19
21.03
19.61
20.44
27.90
21.03
21.51
34
20.01
Net margin%
12.96
10.90
11.62
11.51
11.11
12.32
10.65
9.04
9.33
11.13
26.81
10.65
11.12
93
17.49
P/E ratio (avg)x
23.89
24.11
22.88
20.88
20.25
19.90
22.16
21.64
20.86
20.28
25.86
20.86
21.26
61
32.75
EV/EBITx
34.62
33.27
32.52
31.85
32.35
34.01
32.02
33.41
34.75
37.22
6.704
34.01
33.34
92
13.23
FCF yield (avg)%
1.03
2.79
3.45
5.05
6.49
9.31
10.06
9.86
7.04
8.15
11.87
9.31
6.77
89
28.95
FCF margin%
11.91
13.99
16.64
14.25
13.71
12.24
13.86
12.53
11.73
11.44
21.83
12.24
13.12
20
1.270
FCF / Net incomex
1.200
1.181
1.064
1.129
1.156
1.222
1.065
0.971
0.838
0.766
0.823
0.971
1.097
82
13.91
ROIC%
9.07
7.13
4.34
4.57
3.41
2.64
4.59
2.99
3.95
1.67
4.48
2.99
4.15
78
23.96
Return on equity%
25.52
27.68
28.84
26.26
28.81
28.19
26.83
25.88
26.65
26.71
29.59
26.71
26.77
45
16.55
Return on assets%
7.85
4.91
3.31
4.44
4.11
3.89
3.03
2.11
4.34
3.92
12.12
3.89
4.01
74
4.08
EPSRp
6.35
6.20
6.53
5.89
6.05
5.92
6.40
5.91
5.27
5.58
4.50
(1.58%)
(0.70%)
—
14.84
EPS growth%
11.74
10.91
13.12
11.73
9.22
12.05
10.25
9.79
7.31
9.33
5.47
9.79
10.58
30
4.46
Bookvalue per shRp
6.05
5.71
6.47
6.15
5.58
5.52
6.04
6.64
7.41
7.48
4.67
6.05%
2.87%
—
1.70
FCF per shareRp
8.18
9.15
10.10
9.91
10.08
10.87
10.99
11.62
10.65
9.93
2.40
(0.30%)
2.74%
—
7.64
Dividend per shRp
7.23
6.85
7.36
8.00
8.42
9.55
9.37
8.47
7.96
8.04
3.41
(0.93%)
0.90%
—
10.69
Div yield (avg)%
18.83
21.80
19.53
18.42
16.77
16.39
15.87
14.35
12.87
10.72
10.63
14.35
16.58
74
28.16
Payout ratio%
27.23
26.44
25.44
26.46
26.16
25.84
25.29
28.03
30.52
28.37
4.64
28.03
26.45
45
6.524
Shares (diluted)B
6.472
6.224
6.594
6.635
6.803
7.104
6.512
6.686
6.682
6.709
6.305
(0.28%)
0.52%
81
18.12
Buyback yield%
7.36
6.68
9.60
8.74
6.62
4.70
6.36
3.95
6.60
5.28
26.88
5.28
6.61
28
1.361
D/E ratiox
0.996
0.984
1.094
1.169
1.171
1.288
1.299
1.239
1.179
1.258
0.612
1.258
1.175
47
64.87
Enterprise valueRp B
174.9
163.0
178.1
199.0
192.1
197.5
182.9
188.3
189.0
189.8
115.3
(0.24%)
1.61%
95
57.40
LT debtRp B
61.84
65.15
68.91
75.40
84.83
78.29
77.09
82.78
76.12
69.52
145.9
(3.90%)
0.45%
42
Cost of revenue
0.55%
1.00×
Operating expenses
1.12%
1.06×
Property and equipment
14.86%
Spread over hurdle
(9.17%)