208.6
RevenueRp B
274.0
277.3
275.1
274.2
272.2
271.3
267.6
274.1
271.0
272.0
221.7
(0.02%)
0.16%
75
5.67
Revenue growth%
14.45
16.55
18.08
17.70
17.02
17.77
17.25
20.08
19.34
17.70
17.90
17.77
17.70
35
13.06
Gross margin%
16.16
16.08
18.36
16.34
19.34
21.05
21.79
19.07
21.97
22.77
17.00
21.79
19.20
79
29.21
Operating margin%
21.03
21.60
21.32
20.50
21.68
20.49
19.40
20.43
22.85
24.74
10.01
20.49
21.17
24
7.98
Net margin%
21.23
20.32
17.51
14.79
13.59
15.61
16.19
13.47
13.69
13.44
7.90
13.69
15.20
63
13.89
P/E ratio (avg)x
30.74
33.33
34.63
38.91
43.75
46.29
50.41
54.47
57.37
51.97
29.33
51.97
45.02
67
26.48
EV/EBITx
20.50
20.94
20.73
19.70
22.82
23.07
26.40
26.40
27.08
29.70
9.160
26.40
22.94
70
25.78
FCF yield (avg)%
13.29
15.70
16.24
16.75
17.95
19.80
21.09
18.77
21.75
22.84
19.83
21.09
18.36
21
2.23
FCF margin%
3.25
0.63
2.56
5.30
5.07
6.82
9.61
12.55
13.77
12.08
19.25
12.08
6.06
48
1.011
FCF / Net incomex
0.237
0.250
0.267
0.250
0.250
0.241
0.223
0.230
0.223
0.246
0.363
0.230
0.244
20
22.25
ROIC%
16.24
18.27
19.01
21.88
19.05
17.07
17.70
15.97
15.15
14.93
25.64
15.97
17.38
84
2.02
Return on equity%
19.61
20.61
20.01
21.27
18.37
19.48
21.67
19.48
21.45
21.21
20.41
21.21
20.31
84
25.29
Return on assets%
23.71
23.86
24.33
21.53
20.73
20.10
18.90
18.69
16.10
18.82
25.65
18.82
20.42
85
15.03
EPSRp
18.75
21.75
24.79
24.99
27.61
29.32
30.44
33.73
37.33
40.74
16.41
8.09%
8.10%
—
11.09
EPS growth%
25.83
25.34
23.19
21.66
21.18
21.65
22.03
23.06
24.21
21.40
26.95
22.03
22.54
62
11.87
Bookvalue per shRp
28.06
30.97
35.99
36.10
35.42
39.27
43.92
43.64
49.69
55.11
5.44
9.25%
8.80%
—
10.18
FCF per shareRp
12.29
12.34
12.90
11.25
10.50
10.00
9.25
8.71
9.20
8.82
13.82
(3.43%)
(2.69%)
—
2.71
Dividend per shRp
18.57
20.43
22.54
20.15
21.82
22.36
21.55
23.46
25.54
25.28
4.92
2.99%
3.59%
—
11.88
Div yield (avg)%
29.35
28.49
26.59
25.18
24.31
24.97
27.10
24.40
25.00
25.48
4.32
25.00
25.33
45
3.68
Payout ratio%
18.91
17.85
17.13
18.09
19.79
22.44
21.99
20.33
21.27
18.41
14.58
21.27
19.35
76
6.436
Shares (diluted)B
10.20
10.85
10.62
12.57
14.94
15.75
18.29
21.80
25.83
29.84
6.361
14.83%
12.42%
18
26.05
Buyback yield%
13.32
14.18
14.99
17.98
18.73
19.08
20.35
19.78
22.44
21.67
21.33
20.35
18.90
74
0.225
D/E ratiox
0.257
0.220
0.200
0.207
0.207
0.196
0.168
0.177
0.168
0.180
1.607
0.177
0.198
10
183.2
Enterprise valueRp B
365.5
409.3
453.2
469.8
545.9
606.7
662.5
675.6
695.5
756.9
17.94
6.75%
7.73%
72
215.9
LT debtRp B
252.7
268.5
287.7
299.3
321.2
369.5
376.9
395.3
401.8
424.1
203.2
5.72%
5.71%
50
Cost of revenue
0.21%
1.00×
Operating expenses
0.40%
1.02×
Property and equipment
19.02%
Goodwill & intangibles
18.39%