165.4
RevenueRp B
177.2
191.9
203.5
218.1
228.5
246.2
265.1
275.9
297.2
317.8
174.8
6.82%
6.51%
84
25.19
Revenue growth%
18.72
16.95
16.07
14.03
11.21
10.16
12.57
9.87
8.79
6.72
23.32
9.87
11.89
17
15.04
Gross margin%
11.13
9.30
11.61
11.29
8.58
9.76
11.87
14.19
13.02
14.78
4.84
13.02
11.45
64
10.38
Operating margin%
14.94
17.87
17.68
15.52
12.66
11.23
9.09
9.12
7.47
6.21
21.80
9.09
11.95
83
8.77
Net margin%
24.37
23.75
25.64
24.11
25.59
24.53
24.82
24.80
23.63
23.86
26.17
24.53
24.45
13
10.14
P/E ratio (avg)x
14.00
14.36
15.78
14.30
12.48
12.24
12.06
11.34
10.74
9.384
11.41
11.34
12.36
29
6.916
EV/EBITx
7.550
7.361
7.452
7.886
7.954
7.080
6.362
6.477
7.041
6.510
29.13
6.510
7.220
59
16.58
FCF yield (avg)%
19.19
21.06
22.79
25.00
27.33
26.10
27.87
28.38
25.59
25.59
17.96
26.10
25.59
23
12.29
FCF margin%
16.60
18.23
19.51
20.03
21.45
19.84
19.39
16.99
17.74
17.41
7.85
17.74
18.81
12
0.632
FCF / Net incomex
0.710
0.760
0.782
0.918
1.040
1.080
1.102
1.231
1.353
1.306
0.836
1.231
1.060
38
13.60
ROIC%
20.05
20.89
17.96
18.65
16.57
18.57
18.02
15.56
14.82
13.20
18.44
15.56
17.99
77
26.75
Return on equity%
20.46
17.66
16.81
15.28
16.54
19.13
18.83
17.84
16.51
17.81
27.01
17.84
17.73
41
11.86
Return on assets%
11.69
13.73
11.66
10.17
8.47
10.84
13.38
11.59
9.75
12.49
5.99
11.59
11.63
66
134.47
EPSRp
148.79
150.31
146.86
143.37
141.94
151.72
141.17
129.98
138.93
158.03
140.45
2.17%
0.22%
—
9.35
EPS growth%
25.76
23.19
20.74
18.90
16.59
16.83
14.07
12.93
14.79
16.19
8.06
14.79
16.71
62
174.13
Bookvalue per shRp
88.93
81.78
75.21
78.68
77.84
81.89
81.37
75.49
77.94
72.62
175.32
(1.38%)
(1.83%)
—
53.09
FCF per shareRp
246.67
260.29
253.40
274.11
310.95
347.70
354.14
357.86
343.72
317.12
152.56
0.39%
3.56%
—
190.58
Dividend per shRp
49.88
47.97
49.49
47.44
51.37
55.84
50.64
54.90
56.72
52.23
83.60
0.33%
(0.58%)
—
8.52
Div yield (avg)%
14.18
12.03
11.31
9.96
7.98
10.02
7.34
4.48
6.72
6.05
3.12
6.72
8.97
41
9.66
Payout ratio%
2.79
0.56
2.48
2.71
0.40
0.40
3.25
1.05
0.40
2.71
22.43
1.05
1.77
67
1.299
Shares (diluted)B
1.746
1.672
1.669
1.585
1.729
1.652
1.889
2.082
2.126
2.030
1.254
3.27%
1.89%
75
25.39
Buyback yield%
1.97
3.37
2.95
1.83
1.67
2.74
5.13
3.95
1.20
1.17
29.13
2.74
2.36
56
0.855
D/E ratiox
1.604
1.687
1.754
1.812
1.854
1.877
2.108
2.025
1.849
1.675
0.837
1.877
1.831
30
188.3
Enterprise valueRp B
18.88
20.30
17.52
16.78
16.75
17.26
18.80
19.03
17.71
17.66
319.4
1.06%
(0.05%)
43
50.76
LT debtRp B
136.8
142.9
164.4
170.1
185.5
204.8
226.4
248.7
233.2
247.4
277.5
5.93%
5.93%
76
Cost of revenue
6.75%
1.02×
Operating expenses
5.86%
0.94×
Property and equipment
17.61%
Spread over hurdle
(0.72%)