39.73
RevenueRp B
188.1
189.6
186.3
186.5
188.0
185.0
183.5
184.6
188.8
189.0
40.80
0.11%
(0.11%)
94
13.74
Revenue growth%
3.70
3.95
2.20
1.75
3.35
3.72
2.23
2.45
3.70
2.60
3.73
2.60
2.98
92
19.80
Gross margin%
28.17
29.19
26.23
25.49
25.69
24.47
23.21
25.83
28.77
27.92
29.43
25.83
26.03
17
21.88
Operating margin%
0.40
1.71
2.20
0.40
0.56
3.14
4.60
2.56
3.11
4.68
8.63
3.14
2.38
92
6.15
Net margin%
18.08
20.60
19.03
21.30
21.00
19.15
16.64
17.51
19.70
21.06
4.05
19.15
19.43
93
27.49
P/E ratio (avg)x
12.09
11.57
11.89
13.06
13.51
12.48
12.05
12.03
10.69
10.40
29.50
12.03
12.04
59
10.65
EV/EBITx
26.49
27.70
25.61
25.23
26.56
28.54
29.49
32.44
35.11
34.39
13.66
32.44
28.12
76
5.26
FCF yield (avg)%
20.66
21.92
23.52
23.97
23.95
21.59
22.72
21.43
23.41
25.53
27.60
22.72
23.07
14
16.16
FCF margin%
6.68
7.84
6.83
8.36
9.26
7.95
6.83
6.25
5.66
5.30
23.18
6.25
6.83
21
0.735
FCF / Net incomex
0.982
0.944
0.950
0.857
0.893
0.857
0.932
0.841
0.923
0.961
0.795
0.923
0.927
20
14.62
ROIC%
9.30
8.87
6.28
5.52
7.66
7.35
7.27
5.56
5.94
5.91
11.90
5.94
6.77
47
15.74
Return on equity%
4.38
5.29
5.47
7.47
5.34
4.88
6.76
5.30
6.73
8.42
9.38
6.73
5.40
5
12.46
Return on assets%
5.73
8.46
5.68
6.70
8.45
10.05
8.51
9.65
6.88
4.71
24.02
8.51
7.67
39
34.38
EPSRp
39.80
39.10
35.03
30.65
27.03
28.91
31.80
32.15
30.61
26.52
35.20
(0.38%)
(5.32%)
—
25.46
EPS growth%
0.80
0.44
0.40
0.40
0.90
0.40
0.40
0.40
0.40
0.40
9.37
0.40
0.40
89
69.90
Bookvalue per shRp
24.01
25.50
25.09
23.62
22.10
21.80
22.65
24.21
25.86
27.44
98.56
4.43%
0.29%
—
97.71
FCF per shareRp
72.96
67.17
69.27
66.94
69.98
62.07
60.78
62.35
62.90
56.76
50.28
(4.10%)
(2.58%)
—
77.53
Dividend per shRp
57.50
53.72
59.32
52.68
52.60
52.12
57.65
63.89
58.57
56.94
95.72
1.60%
(0.73%)
—
17.30
Div yield (avg)%
9.99
10.03
11.24
10.99
13.04
15.49
12.73
15.13
14.21
15.48
26.22
15.13
12.88
93
22.87
Payout ratio%
10.25
12.28
9.58
7.59
10.51
8.12
8.14
10.55
12.93
14.93
27.75
10.55
10.38
49
1.009
Shares (diluted)B
1.568
1.605
1.809
1.713
1.745
1.901
2.069
2.258
2.304
2.451
1.032
7.03%
5.89%
92
17.49
Buyback yield%
0.94
0.40
0.40
0.40
1.61
0.40
2.55
2.55
1.33
0.40
21.15
1.33
0.67
70
0.587
D/E ratiox
0.932
0.987
0.918
0.881
0.871
0.814
0.819
0.929
1.064
1.069
0.982
0.929
0.923
21
68.85
Enterprise valueRp B
128.6
139.8
127.4
113.7
110.8
115.5
124.7
116.2
119.6
116.7
98.22
1.06%
(0.38%)
59
120.4
LT debtRp B
23.61
22.99
22.53
24.44
27.53
27.06
28.70
28.87
26.81
27.42
113.2
(0.08%)
1.92%
23
Cost of revenue
(0.26%)
0.99×
Operating expenses
(0.11%)
1.00×
Property and equipment
18.06%
Spread over hurdle
16.61%