279.5
RevenueRp B
413.4
415.6
431.1
445.1
445.4
464.0
482.6
501.5
517.3
525.9
293.7
3.38%
2.48%
67
16.08
Revenue growth%
13.32
12.15
12.67
12.09
11.46
14.20
12.90
11.61
13.39
14.32
11.16
13.39
12.79
42
4.43
Gross margin%
9.10
9.18
6.34
7.91
10.89
9.31
11.73
8.98
6.67
9.55
10.66
9.31
9.14
58
3.74
Operating margin%
8.31
6.84
8.78
8.73
11.72
8.96
6.97
8.16
6.47
8.42
6.66
8.16
8.36
81
3.78
Net margin%
16.88
15.43
15.66
15.01
14.29
15.89
14.87
14.28
16.80
16.18
14.83
15.89
15.54
60
11.24
P/E ratio (avg)x
22.85
24.44
24.17
26.62
26.93
26.89
28.93
32.15
34.71
35.13
8.922
32.15
26.91
53
11.12
EV/EBITx
27.73
30.37
34.26
38.38
40.47
37.07
38.83
43.88
46.53
42.84
7.917
42.84
38.61
87
12.09
FCF yield (avg)%
22.23
24.94
25.48
26.29
25.60
22.70
20.86
19.57
20.53
20.45
11.59
20.53
22.47
47
11.06
FCF margin%
28.31
28.94
31.28
32.04
29.75
29.96
29.53
30.38
31.44
31.72
21.03
30.38
30.17
33
1.410
FCF / Net incomex
0.317
0.286
0.318
0.332
0.343
0.322
0.331
0.308
0.332
0.298
0.698
0.322
0.320
26
12.24
ROIC%
13.62
12.04
12.73
14.49
14.57
17.44
15.97
13.44
15.18
15.07
12.11
15.18
14.53
70
7.67
Return on equity%
13.33
15.57
17.38
19.55
16.73
18.99
21.21
18.22
16.93
16.81
13.73
18.22
17.16
49
29.03
Return on assets%
31.60
34.18
36.43
34.56
32.43
30.33
29.57
31.52
31.06
29.12
25.13
30.33
31.56
54
16.35
EPSRp
19.47
20.78
21.24
19.23
20.82
21.28
22.72
25.03
23.23
24.15
18.11
3.01%
3.15%
—
19.08
EPS growth%
28.17
30.45
30.61
29.59
29.47
28.99
30.61
30.08
32.75
31.43
16.28
30.61
30.26
51
9.68
Bookvalue per shRp
22.05
24.23
27.51
29.16
28.23
29.28
31.56
33.26
31.01
31.08
13.65
1.95%
3.84%
—
33.74
FCF per shareRp
13.71
13.28
12.28
12.20
13.14
12.34
13.64
12.73
14.06
12.92
36.81
(0.34%)
(0.73%)
—
40.22
Dividend per shRp
46.93
53.26
51.89
55.23
56.43
51.46
56.69
60.62
59.41
67.42
23.43
3.62%
3.69%
—
22.90
Div yield (avg)%
15.81
13.67
13.84
11.30
11.81
13.52
10.75
12.57
13.22
15.04
29.94
13.22
13.37
79
23.93
Payout ratio%
17.13
14.26
12.64
13.45
11.06
11.10
13.07
12.14
11.77
13.80
27.47
12.14
12.86
10
8.906
Shares (diluted)B
7.113
6.477
6.995
7.217
7.714
7.889
7.757
7.796
7.117
6.489
8.860
(3.40%)
(1.74%)
47
16.68
Buyback yield%
6.06
5.18
5.11
7.60
5.47
5.66
6.58
6.62
8.61
11.14
11.49
6.62
6.32
60
0.269
D/E ratiox
1.434
1.286
1.143
1.166
1.269
1.416
1.460
1.306
1.272
1.153
0.158
1.306
1.279
69
367.0
Enterprise valueRp B
301.4
332.2
348.7
380.9
394.3
411.3
400.6
369.1
349.4
362.0
223.3
(1.69%)
2.19%
19
323.3
LT debtRp B
139.1
144.8
145.0
150.6
158.2
154.5
182.4
209.8
243.4
276.1
163.8
11.78%
7.04%
18
Cost of revenue
2.57%
1.01×
Operating expenses
2.73%
1.02×
Goodwill & intangibles
20.51%
Cash and investments
15.00%