75.61
RevenueRp B
162.4
164.2
162.6
161.6
163.1
159.8
163.1
160.0
159.3
163.3
77.60
0.03%
0.21%
50
10.82
Revenue growth%
8.42
8.41
8.70
10.34
8.31
7.93
9.50
10.29
12.10
10.30
12.05
10.29
9.10
87
22.01
Gross margin%
27.31
28.24
25.62
24.90
27.25
30.11
28.89
31.65
29.42
27.83
2.83
29.42
28.03
67
6.16
Operating margin%
11.25
14.24
15.72
16.92
18.51
17.87
18.98
16.15
18.05
15.22
15.27
17.87
16.53
59
11.98
Net margin%
25.50
25.15
24.91
22.92
21.34
22.12
24.75
24.43
23.93
21.43
10.15
23.93
24.18
28
19.76
P/E ratio (avg)x
66.12
69.21
67.25
70.03
71.09
80.34
78.28
89.93
92.38
98.13
28.74
89.93
74.68
6
24.73
EV/EBITx
34.07
29.30
28.74
25.25
27.49
27.41
24.05
21.93
23.72
22.20
35.58
23.72
26.33
88
6.01
FCF yield (avg)%
27.50
25.59
23.54
22.73
21.48
23.08
24.46
21.58
23.46
23.85
4.65
23.46
23.50
75
12.20
FCF margin%
17.65
14.66
13.27
14.82
16.07
14.74
12.63
11.36
9.12
10.91
23.27
11.36
13.97
75
1.779
FCF / Net incomex
1.777
1.869
2.007
2.202
2.203
2.457
2.640
2.865
2.759
3.186
0.758
2.759
2.330
52
6.77
ROIC%
6.83
6.01
6.40
7.26
4.88
6.61
6.43
3.55
0.76
1.19
12.44
3.55
6.21
39
25.53
Return on equity%
14.59
15.84
14.83
16.48
15.14
17.60
19.45
17.79
15.52
17.38
9.08
17.60
16.16
75
12.63
Return on assets%
13.73
14.97
17.79
20.03
20.21
21.62
19.36
20.00
19.23
21.52
19.68
20.00
19.68
36
2.22
EPSRp
2.72
3.21
3.44
3.74
4.13
4.52
5.32
5.66
6.13
7.12
2.44
11.50%
10.82%
—
10.10
EPS growth%
9.13
10.17
9.86
11.32
13.62
15.82
14.42
16.38
14.32
13.15
21.76
14.42
13.38
78
1.48
Bookvalue per shRp
1.23
1.23
1.24
1.24
1.24
1.16
1.12
1.20
1.31
1.24
3.00
0.04%
0.13%
—
1.40
FCF per shareRp
3.11
2.98
2.93
3.28
3.78
4.46
4.48
4.52
4.51
5.18
0.46
6.50%
4.90%
—
2.84
Dividend per shRp
1.94
1.81
2.02
2.24
2.43
2.37
2.53
2.41
2.31
2.64
2.90
1.67%
3.95%
—
15.01
Div yield (avg)%
5.42
3.23
5.74
7.13
8.07
7.37
9.19
6.48
9.03
8.11
9.34
8.11
7.25
72
3.37
Payout ratio%
25.57
23.16
24.07
23.38
21.52
23.62
26.32
24.94
26.47
26.07
11.26
26.07
24.51
11
56.32
Shares (diluted)B
81.26
90.13
84.68
88.36
88.50
88.29
97.20
95.68
111.6
122.6
53.45
6.74%
5.39%
91
26.17
Buyback yield%
25.92
24.45
25.73
23.58
25.51
27.82
26.64
27.95
28.33
30.80
18.25
27.95
26.28
30
1.363
D/E ratiox
1.126
1.056
0.923
0.891
0.920
0.831
0.888
0.921
0.901
0.828
0.652
0.888
0.911
48
120.0
Enterprise valueRp B
168.5
194.9
211.0
205.3
198.3
222.2
236.0
252.4
290.7
328.0
74.05
10.59%
7.37%
87
21.86
LT debtRp B
69.76
75.14
77.34
78.37
93.80
110.0
118.4
114.2
120.6
131.5
114.9
7.00%
6.83%
29
Cost of revenue
0.23%
1.00×
Operating expenses
0.28%
1.01×