91.65
RevenueRp B
242.7
245.9
242.3
248.1
249.4
250.7
245.2
249.9
254.2
252.6
94.21
0.25%
0.60%
31
19.78
Revenue growth%
25.41
27.35
29.60
31.53
30.54
30.50
29.08
26.38
29.05
30.75
9.99
29.08
29.34
55
12.74
Gross margin%
28.99
27.81
25.62
28.38
26.12
24.65
26.60
26.70
24.56
27.00
19.71
26.60
26.65
31
25.74
Operating margin%
26.29
26.70
26.03
24.13
26.77
25.33
23.83
25.01
26.92
28.89
19.12
25.33
26.16
61
16.53
Net margin%
28.66
29.28
29.74
27.33
27.26
28.65
28.07
29.10
28.02
28.71
11.48
28.65
28.65
95
16.45
P/E ratio (avg)x
40.70
41.01
45.83
48.75
47.73
54.24
57.91
57.16
67.83
74.65
20.80
57.91
51.49
19
6.085
EV/EBITx
9.797
10.29
10.14
10.49
11.56
11.19
11.59
12.62
13.49
12.89
27.02
12.62
11.37
87
2.38
FCF yield (avg)%
24.45
27.25
28.77
27.21
24.69
24.63
25.89
27.64
29.37
30.12
10.77
27.64
27.23
54
15.14
FCF margin%
19.87
20.06
18.57
18.19
15.99
16.01
18.28
18.49
17.42
19.49
6.12
18.28
18.38
86
1.791
FCF / Net incomex
0.374
0.428
0.464
0.439
0.491
0.456
0.515
0.599
0.637
0.611
1.467
0.599
0.478
58
20.21
ROIC%
21.92
24.30
25.49
24.28
26.79
27.67
26.68
26.52
27.75
24.77
2.45
26.68
26.01
59
22.39
Return on equity%
25.99
26.98
29.59
32.33
33.74
36.48
38.89
38.77
39.49
41.38
7.46
38.89
35.11
41
19.32
Return on assets%
18.42
17.68
19.49
16.85
19.46
20.08
21.68
24.31
21.46
23.35
7.68
21.68
19.79
40
3.11
EPSRp
4.25
4.49
4.89
4.40
4.16
3.80
3.68
3.37
3.53
3.90
3.29
(1.24%)
(1.24%)
—
11.92
EPS growth%
33.14
35.72
34.68
37.39
37.40
38.30
37.76
37.37
37.39
39.40
10.89
37.76
37.39
78
5.39
Bookvalue per shRp
9.96
10.85
9.87
10.76
9.65
9.51
9.20
9.83
9.39
9.80
2.55
0.31%
(0.48%)
—
6.43
FCF per shareRp
14.41
16.39
15.24
14.32
14.01
13.49
12.95
12.10
13.80
13.28
13.12
(1.07%)
0.43%
—
7.42
Dividend per shRp
10.04
10.64
9.98
8.94
8.09
8.42
8.47
8.87
8.43
8.21
14.36
0.29%
(1.39%)
—
10.87
Div yield (avg)%
7.36
6.47
9.23
9.38
11.61
9.54
8.77
9.80
9.17
6.87
12.59
9.17
9.20
18
12.09
Payout ratio%
14.20
14.98
17.46
16.97
18.94
16.41
17.02
17.91
20.16
22.30
29.07
17.91
17.24
35
4.867
Shares (diluted)B
6.127
6.882
6.842
6.201
6.823
6.852
7.508
6.815
7.365
6.607
4.881
(0.64%)
1.29%
76
24.58
Buyback yield%
0.40
1.74
1.64
3.29
3.08
4.95
2.19
3.55
4.37
7.26
9.65
4.37
3.19
59
0.924
D/E ratiox
1.863
1.826
1.891
2.024
1.963
2.117
2.299
2.496
2.420
2.544
0.728
2.420
2.070
83
155.1
Enterprise valueRp B
93.43
103.1
108.9
114.8
111.1
115.1
123.5
113.3
113.7
121.0
101.1
1.74%
2.44%
25
95.61
LT debtRp B
188.6
191.2
191.4
175.4
157.0
176.7
193.0
175.4
157.4
158.4
25.52
0.18%
(1.30%)
27
Cost of revenue
0.58%
1.00×
Operating expenses
0.75%
1.01×
Cash and investments
16.59%
Goodwill & intangibles
14.56%
Spread over hurdle
12.66%