126.9
RevenueRp B
516.5
510.9
507.5
500.7
499.4
511.3
527.2
520.1
538.4
539.8
138.1
1.57%
0.45%
65
15.60
Revenue growth%
31.69
33.24
35.17
37.25
35.77
35.16
36.81
39.44
41.28
42.31
7.91
39.44
36.29
46
19.47
Gross margin%
21.02
19.36
17.08
14.30
14.97
16.28
18.78
16.33
16.09
13.68
2.54
16.28
16.30
18
10.88
Operating margin%
2.77
4.61
4.78
7.38
6.50
3.66
5.47
6.28
7.72
10.23
4.91
6.28
5.88
9
7.82
Net margin%
20.10
22.04
19.94
19.73
17.48
19.21
16.43
19.40
20.45
20.64
24.75
19.40
19.84
93
10.65
P/E ratio (avg)x
23.25
23.04
21.49
19.99
17.79
18.54
16.53
15.92
17.06
15.27
37.31
16.53
18.16
6
36.78
EV/EBITx
12.95
11.28
11.08
11.27
12.13
12.16
11.51
11.62
10.45
10.12
17.86
11.51
11.40
72
27.45
FCF yield (avg)%
11.96
9.62
9.63
10.27
12.39
10.80
9.12
8.51
11.50
11.95
20.44
10.80
10.53
54
17.62
FCF margin%
9.76
8.06
8.64
9.25
7.85
8.23
10.09
8.74
6.36
6.93
7.19
8.23
8.44
14
0.112
FCF / Net incomex
1.383
1.489
1.443
1.312
1.214
1.103
1.088
1.148
1.110
1.032
0.208
1.103
1.181
14
4.44
ROIC%
18.67
19.51
22.44
20.54
20.98
22.14
19.20
17.91
15.23
13.52
11.03
17.91
19.36
31
27.44
Return on equity%
9.30
7.96
10.22
11.76
13.05
15.57
17.46
17.14
14.24
14.03
13.03
15.57
13.54
94
23.24
Return on assets%
31.78
33.75
35.76
35.19
38.00
36.66
34.97
34.49
33.48
31.37
13.02
34.49
34.73
10
3.09
EPSRp
7.28
7.41
7.66
7.97
7.89
8.25
9.52
8.96
9.42
9.75
3.41
4.34%
3.15%
—
27.06
EPS growth%
30.56
32.76
31.73
31.25
34.09
32.69
33.64
34.96
32.46
31.87
2.01
32.69
32.57
20
19.91
Bookvalue per shRp
12.16
12.13
11.26
11.73
10.15
10.20
10.60
10.75
10.24
10.09
11.23
(0.12%)
(2.53%)
—
17.75
FCF per shareRp
13.58
14.26
14.20
12.96
12.09
11.31
11.90
10.55
10.92
9.58
3.02
(4.54%)
(3.35%)
—
11.15
Dividend per shRp
21.53
22.23
26.28
26.54
27.82
30.90
29.65
28.08
28.37
29.48
8.12
1.17%
4.58%
—
10.32
Div yield (avg)%
7.88
5.87
3.37
1.06
0.40
0.40
2.05
0.40
2.52
5.11
20.92
2.05
2.29
11
11.46
Payout ratio%
3.64
3.55
4.17
6.82
5.78
3.82
6.51
6.31
7.68
6.78
28.41
6.51
6.04
73
15.34
Shares (diluted)B
18.76
20.27
23.55
25.89
28.94
29.33
28.84
33.54
34.31
33.65
15.20
3.06%
5.86%
24
9.01
Buyback yield%
3.81
5.71
8.66
10.16
8.27
7.59
7.19
8.51
7.73
8.22
6.27
7.73
7.98
83
0.426
D/E ratiox
0.767
0.665
0.610
0.605
0.585
0.536
0.497
0.542
0.576
0.500
1.528
0.536
0.581
46
28.60
Enterprise valueRp B
291.9
274.0
302.8
280.8
284.2
315.9
280.4
307.9
345.3
322.5
95.48
2.56%
0.29%
53
318.8
LT debtRp B
138.9
141.6
148.4
170.7
179.6
172.0
174.9
187.8
214.1
232.5
381.3
5.30%
6.49%
59
Cost of revenue
0.39%
0.99×
Operating expenses
0.66%
1.02×
Cash and investments
18.50%
Spread over hurdle
50.88%