248.1
RevenueRp B
335.9
349.1
351.0
357.0
362.1
368.6
374.4
382.7
378.9
386.2
259.2
1.30%
1.68%
40
29.03
Revenue growth%
12.36
14.89
16.92
14.94
12.30
9.78
12.32
11.42
12.57
12.46
19.54
12.32
12.41
63
29.23
Gross margin%
22.95
20.49
18.77
18.92
17.42
16.58
16.38
19.24
20.89
20.31
17.59
19.24
19.08
40
26.52
Operating margin%
6.70
8.35
6.92
5.10
6.27
4.48
3.26
4.45
2.18
0.40
24.43
3.26
4.79
84
19.27
Net margin%
28.64
26.12
28.66
30.32
29.57
26.82
28.95
31.90
34.51
36.13
12.14
31.90
29.26
56
23.57
P/E ratio (avg)x
6.652
7.557
7.024
7.036
6.476
6.754
6.196
6.117
6.478
5.904
36.08
6.196
6.565
73
35.05
EV/EBITx
11.14
10.40
10.72
11.38
11.83
12.13
11.48
12.41
11.07
10.03
15.86
11.48
11.26
48
4.03
FCF yield (avg)%
11.13
11.65
10.89
13.52
14.04
13.97
14.31
14.18
13.76
16.69
12.77
14.18
13.87
52
8.00
FCF margin%
13.65
11.81
12.39
14.29
15.36
12.72
9.95
12.79
13.32
11.22
6.89
12.72
12.76
37
1.350
FCF / Net incomex
1.490
1.497
1.511
1.454
1.333
1.291
1.370
1.246
1.254
1.244
0.892
1.254
1.351
30
10.54
ROIC%
21.34
22.87
24.66
24.43
27.06
29.38
30.84
31.33
30.15
28.48
7.27
30.15
27.77
58
29.80
Return on equity%
32.97
35.26
38.17
35.60
34.31
32.23
34.26
34.58
37.56
34.67
8.39
34.58
34.62
62
6.36
Return on assets%
22.10
23.36
21.23
20.53
17.84
14.97
17.09
19.00
18.76
16.37
11.82
17.09
18.88
91
28.09
EPSRp
38.62
36.19
35.48
33.90
31.89
34.05
37.54
39.28
37.13
37.11
28.93
3.08%
0.62%
—
19.09
EPS growth%
12.48
14.66
14.75
12.31
13.23
12.09
12.93
15.04
16.62
18.25
6.23
15.04
13.95
82
16.48
Bookvalue per shRp
35.97
37.64
38.98
36.79
40.70
36.43
37.32
39.87
41.83
46.64
45.79
2.76%
2.09%
—
49.15
FCF per shareRp
28.51
33.10
34.85
42.02
50.41
58.60
67.96
69.45
83.63
94.65
10.98
13.43%
12.87%
—
49.35
Dividend per shRp
44.98
47.92
56.40
54.12
62.57
70.86
68.46
67.40
69.54
79.39
41.03
4.88%
6.43%
—
20.81
Div yield (avg)%
18.78
19.94
19.41
18.13
17.86
18.74
17.87
19.46
17.80
18.05
19.01
18.05
18.43
19
5.55
Payout ratio%
27.63
26.35
24.21
26.65
26.39
24.55
27.41
29.01
26.72
28.06
2.01
27.41
26.68
22
10.02
Shares (diluted)B
11.88
13.83
14.36
15.40
14.76
14.73
14.31
14.85
14.41
15.16
10.55
0.53%
2.91%
72
9.10
Buyback yield%
29.25
30.29
33.10
35.04
37.19
35.31
36.74
37.93
40.46
38.12
3.31
37.93
36.03
85
0.430
D/E ratiox
1.361
1.430
1.604
1.750
1.814
2.010
2.142
2.508
2.896
3.128
1.375
2.508
1.912
76
188.4
Enterprise valueRp B
41.08
39.71
39.11
34.65
31.52
29.07
25.95
28.27
29.14
28.06
303.7
(2.30%)
(4.24%)
21
231.1
LT debtRp B
703.3
786.4
929.8
896.2
895.8
949.8
926.8
958.5
1,146
1,189
193.7
5.82%
7.03%
5
Cost of revenue
1.55%
0.99×
Operating expenses
1.88%
1.02×
Goodwill & intangibles
16.28%
Spread over hurdle
(0.30%)