163.8
RevenueRp B
76.73
83.17
89.78
95.51
104.6
110.7
119.6
128.3
136.8
146.5
168.7
6.97%
7.62%
17
9.11
Revenue growth%
1.57
0.40
1.19
0.40
1.37
1.74
1.39
0.40
0.40
2.89
23.45
1.39
1.28
11
21.74
Gross margin%
7.37
4.46
1.53
0.40
0.40
0.40
0.40
3.32
4.61
2.97
19.50
2.97
2.25
40
13.51
Operating margin%
14.59
15.58
13.17
13.54
14.26
12.52
14.09
17.08
19.53
17.75
29.41
17.08
14.42
47
19.38
Net margin%
10.63
10.53
11.14
13.00
13.29
14.62
16.36
19.17
18.21
20.95
13.86
18.21
13.96
45
34.64
P/E ratio (avg)x
37.39
41.23
45.67
46.88
45.31
48.21
52.41
50.12
54.97
51.91
37.78
51.91
47.54
57
6.110
EV/EBITx
22.28
19.34
17.72
17.82
15.26
14.97
12.96
11.90
10.82
10.23
25.74
11.90
15.12
55
11.32
FCF yield (avg)%
14.26
13.84
12.55
10.24
10.61
8.51
6.70
4.68
4.13
4.78
25.36
4.78
9.38
19
12.55
FCF margin%
22.37
21.27
20.55
17.98
19.84
18.53
15.69
15.67
16.17
14.46
2.57
15.69
18.26
25
0.656
FCF / Net incomex
0.571
0.547
0.586
0.560
0.524
0.526
0.457
0.481
0.454
0.480
1.017
0.480
0.525
41
24.37
ROIC%
6.54
5.11
2.85
4.68
3.62
4.56
5.06
4.44
4.69
4.29
9.76
4.56
4.62
33
22.79
Return on equity%
2.09
0.40
0.92
0.40
3.39
0.98
0.72
0.40
1.04
1.49
4.00
0.98
0.95
50
17.25
Return on assets%
26.65
29.40
29.75
31.48
29.06
28.86
28.45
26.07
25.81
24.29
14.98
26.07
28.66
93
73.33
EPSRp
37.44
40.59
40.59
41.91
41.23
49.35
53.53
52.99
61.99
63.55
74.88
9.04%
6.77%
—
11.13
EPS growth%
30.06
29.04
29.04
29.20
29.85
30.88
29.74
30.49
32.84
33.34
19.51
30.88
29.96
70
72.30
Bookvalue per shRp
20.75
21.79
23.43
22.11
19.73
20.14
18.43
19.66
17.34
17.28
43.78
(2.61%)
(1.83%)
—
45.50
FCF per shareRp
12.46
11.63
10.62
11.29
10.85
10.41
11.10
10.76
11.33
11.22
22.89
0.66%
(2.25%)
—
87.76
Dividend per shRp
64.32
71.64
83.44
80.65
76.75
87.63
92.03
99.48
111.00
106.32
71.88
6.73%
6.17%
—
10.84
Div yield (avg)%
12.75
14.86
14.95
16.09
14.49
14.11
11.85
9.65
11.88
12.28
29.97
11.88
13.43
22
7.99
Payout ratio%
4.36
6.69
6.36
4.03
3.91
4.09
4.25
5.15
2.19
1.04
7.51
4.09
4.17
30
1.337
Shares (diluted)B
1.560
1.548
1.577
1.853
1.748
1.716
1.760
2.008
2.233
2.155
1.359
4.28%
3.52%
24
18.80
Buyback yield%
30.91
32.31
29.92
30.54
30.87
33.23
30.83
30.25
33.19
34.73
21.09
33.19
30.89
69
0.737
D/E ratiox
0.917
0.966
1.031
1.108
1.241
1.446
1.497
1.447
1.391
1.440
0.621
1.446
1.316
22
169.2
Enterprise valueRp B
76.06
75.31
76.47
78.46
77.87
69.68
61.13
63.93
55.08
48.18
176.5
(9.16%)
(4.78%)
87
124.5
LT debtRp B
157.2
162.5
170.8
171.1
172.6
181.1
187.8
189.3
217.6
225.0
81.86
5.45%
5.08%
77
Cost of revenue
7.60%
1.00×
Operating expenses
8.38%
1.07×
Spread over hurdle
(6.37%)