275.4
RevenueRp B
337.7
338.8
344.7
362.8
375.3
376.9
385.8
391.1
410.2
431.4
296.8
2.83%
2.86%
48
4.14
Revenue growth%
24.15
23.65
26.26
25.16
24.32
23.63
23.08
23.06
25.62
24.19
2.29
23.63
24.17
81
4.77
Gross margin%
17.94
19.13
19.28
17.24
18.49
20.97
22.15
20.51
18.18
19.01
16.04
20.51
19.07
52
22.00
Operating margin%
22.02
22.04
24.59
23.34
22.19
24.47
27.30
29.54
31.49
31.82
29.96
29.54
24.53
57
12.38
Net margin%
27.98
27.97
26.88
27.25
24.30
21.33
18.98
20.41
22.48
24.06
20.54
21.33
24.18
60
18.41
P/E ratio (avg)x
5.189
5.379
5.461
5.382
4.714
4.298
4.139
3.879
4.135
3.978
10.24
4.135
4.506
26
8.067
EV/EBITx
21.93
20.10
20.32
17.89
16.42
14.63
13.19
13.66
13.40
12.93
17.92
13.40
15.53
18
29.01
FCF yield (avg)%
16.23
16.24
16.62
18.81
20.56
19.08
20.78
18.96
18.96
17.94
26.65
18.96
18.89
72
3.17
FCF margin%
11.29
9.70
9.18
11.75
13.91
16.43
14.86
14.61
12.30
14.49
26.67
14.61
13.10
15
0.212
FCF / Net incomex
0.751
0.722
0.802
0.748
0.765
0.753
0.799
0.800
0.816
0.796
1.505
0.799
0.781
47
16.30
ROIC%
14.53
12.30
15.25
14.61
14.13
16.01
16.67
17.85
19.51
22.39
2.16
17.85
15.63
79
4.29
Return on equity%
24.05
22.01
22.72
23.57
22.70
24.85
26.23
27.96
30.12
29.89
6.47
27.96
24.45
77
28.21
Return on assets%
22.36
23.63
21.24
20.40
21.04
23.38
20.77
23.10
23.05
21.08
14.42
23.05
21.80
63
25.77
EPSRp
46.57
51.22
56.47
62.79
71.04
64.05
63.83
63.97
59.96
56.60
28.79
(4.44%)
2.72%
—
21.68
EPS growth%
18.66
20.03
19.03
16.69
15.23
13.29
15.84
13.16
12.03
14.93
19.82
13.29
15.53
78
25.73
Bookvalue per shRp
56.12
52.26
52.74
47.39
48.67
50.21
46.24
48.20
47.56
44.42
55.82
(1.81%)
(1.92%)
—
30.73
FCF per shareRp
27.81
27.74
26.59
29.14
27.85
33.07
36.65
35.77
40.61
42.45
20.46
8.80%
3.90%
—
27.19
Dividend per shRp
68.60
69.69
82.22
85.24
83.11
82.10
98.51
115.29
123.18
129.32
50.41
9.25%
7.28%
—
23.44
Div yield (avg)%
9.64
7.99
9.68
9.26
10.02
12.00
14.27
13.46
13.82
15.83
28.78
13.82
11.01
49
4.20
Payout ratio%
32.74
34.62
34.57
34.80
36.84
39.52
39.17
36.17
35.83
35.19
10.80
36.17
35.51
70
4.081
Shares (diluted)B
4.013
4.422
4.595
4.126
4.193
4.100
4.000
4.462
4.471
4.980
4.214
3.50%
1.16%
57
25.16
Buyback yield%
2.40
4.61
1.72
4.17
3.88
6.31
8.60
5.85
5.87
7.62
15.68
6.31
5.23
78
1.080
D/E ratiox
0.635
0.690
0.805
0.852
1.001
1.132
1.106
1.325
1.339
1.610
0.337
1.325
1.053
61
328.4
Enterprise valueRp B
75.18
72.23
68.69
64.63
66.81
63.75
74.06
78.52
73.63
84.31
256.0
4.76%
0.62%
82
119.6
LT debtRp B
95.15
100.1
102.0
96.22
94.80
97.05
108.4
120.2
133.8
127.3
82.36
6.07%
3.88%
19
Cost of revenue
3.13%
1.03×
Operating expenses
2.86%
1.00×
Spread over hurdle
41.98%