82.53
RevenueRp B
105.5
108.9
113.1
114.7
119.3
124.9
129.9
135.4
137.0
140.7
87.37
3.36%
3.18%
34
22.56
Revenue growth%
15.44
15.78
12.91
14.30
11.81
9.60
7.50
5.15
2.78
0.40
16.41
5.15
10.70
28
14.17
Gross margin%
21.40
23.31
22.59
20.86
23.85
24.43
22.66
24.67
24.95
23.09
27.10
24.43
23.20
54
22.15
Operating margin%
12.14
11.06
8.36
6.09
8.59
6.21
7.25
6.82
4.56
6.88
18.46
6.82
7.06
55
14.17
Net margin%
4.50
6.07
6.01
8.83
7.14
9.24
10.92
13.72
11.88
8.95
21.34
10.92
8.89
42
25.27
P/E ratio (avg)x
28.84
29.40
29.64
30.13
35.50
35.51
37.26
43.95
44.31
51.47
28.79
43.95
35.51
75
29.48
EV/EBITx
25.74
25.64
25.50
22.88
22.37
23.74
24.55
22.09
21.87
22.80
7.756
22.80
23.31
8
12.02
FCF yield (avg)%
17.37
17.20
19.69
17.90
15.52
14.69
17.12
16.32
15.34
15.50
4.11
15.50
16.72
75
11.94
FCF margin%
2.76
2.14
1.53
0.48
0.40
0.40
0.40
3.05
5.37
6.39
5.61
3.05
1.83
37
0.559
FCF / Net incomex
0.942
1.008
0.891
0.940
1.013
1.037
0.977
0.853
0.903
0.953
1.682
0.953
0.947
17
8.49
ROIC%
21.40
20.41
21.13
19.28
18.41
18.48
15.58
17.73
17.97
15.28
7.33
17.73
18.45
83
12.20
Return on equity%
15.09
14.20
13.79
16.72
15.76
17.51
20.36
20.72
21.71
22.02
9.11
20.72
17.11
37
5.91
Return on assets%
3.40
5.56
5.12
2.47
1.60
0.84
0.44
0.40
1.57
3.70
2.89
0.84
2.03
14
5.72
EPSRp
6.78
7.85
7.60
8.80
9.02
8.53
9.77
9.14
10.64
12.18
5.91
6.19%
6.46%
—
24.21
EPS growth%
20.27
23.04
20.96
18.97
17.93
15.38
17.57
14.73
17.33
15.57
3.84
15.57
17.75
79
16.29
Bookvalue per shRp
16.16
16.33
18.20
19.71
21.14
21.22
21.88
24.80
25.59
27.54
7.75
5.44%
6.07%
—
9.89
FCF per shareRp
22.51
25.57
24.72
27.38
27.16
29.29
29.72
30.92
29.14
28.03
8.77
0.63%
1.48%
—
20.28
Dividend per shRp
16.03
16.75
17.47
19.07
21.17
21.93
22.02
22.28
23.47
26.46
6.34
4.57%
6.44%
—
26.94
Div yield (avg)%
36.86
38.68
37.46
37.16
36.18
34.98
36.67
38.08
40.66
43.22
19.11
38.08
37.31
65
6.56
Payout ratio%
9.19
8.06
8.22
7.44
9.63
10.59
12.42
15.25
16.71
18.95
25.24
15.25
10.11
37
4.127
Shares (diluted)B
6.164
6.251
6.228
6.435
7.538
7.257
7.697
8.476
8.746
9.687
4.146
5.14%
5.50%
42
21.73
Buyback yield%
0.40
3.01
0.40
3.17
3.24
2.47
2.33
2.80
0.40
2.27
29.24
2.33
2.40
34
1.403
D/E ratiox
0.664
0.677
0.723
0.781
0.862
0.818
0.829
0.950
0.915
0.923
1.351
0.915
0.824
50
68.27
Enterprise valueRp B
37.53
36.36
37.64
35.00
33.86
38.10
34.76
31.42
28.59
27.81
139.6
(3.86%)
(3.84%)
66
126.0
LT debtRp B
113.4
127.5
139.6
135.2
132.3
135.1
132.5
135.3
129.5
142.8
154.2
1.54%
3.72%
25
Cost of revenue
3.10%
0.99×
Operating expenses
3.05%
0.99×
Goodwill & intangibles
20.64%
Cash and investments
16.08%
Spread over hurdle
36.28%