603.9
RevenueRp M
408.7
442.7
471.9
511.4
562.6
606.0
656.8
705.0
770.1
834.2
642.6
8.19%
8.42%
45
7.75
Revenue growth%
21.45
22.72
24.27
23.77
26.40
27.27
30.18
32.06
32.16
33.36
21.42
32.06
26.83
38
9.42
Gross margin%
7.59
8.88
7.48
10.19
10.22
7.87
10.70
10.33
9.14
8.28
21.54
9.14
9.01
59
21.52
Operating margin%
15.19
15.74
16.37
14.90
12.36
13.38
13.96
13.65
11.55
11.01
29.95
13.38
13.81
74
24.13
Net margin%
17.89
16.30
14.26
16.94
15.95
17.94
18.92
20.92
20.50
20.35
12.24
20.35
17.92
70
7.890
P/E ratio (avg)x
15.75
16.46
16.61
17.22
18.24
18.20
15.50
16.29
15.78
16.21
31.38
16.21
16.38
6
26.23
EV/EBITx
43.82
46.02
46.76
44.38
45.30
43.40
39.79
37.98
37.38
34.79
12.83
37.98
43.61
91
23.28
FCF yield (avg)%
15.29
13.42
14.54
13.18
10.79
13.07
10.59
9.68
7.94
8.32
23.36
9.68
11.93
65
18.25
FCF margin%
16.10
17.89
18.19
15.80
17.70
18.60
19.87
19.99
18.28
18.25
15.58
18.60
18.22
41
1.123
FCF / Net incomex
0.570
0.645
0.736
0.726
0.714
0.829
0.995
1.126
1.227
1.337
1.653
1.126
0.782
91
16.04
ROIC%
23.71
23.38
22.03
19.55
19.62
16.72
15.62
18.33
18.50
21.03
9.90
18.33
19.58
53
10.79
Return on equity%
25.94
28.66
28.57
26.93
26.55
27.40
24.88
24.86
26.44
23.49
16.44
24.88
26.49
77
6.95
Return on assets%
23.70
23.08
25.53
23.37
23.14
20.85
22.69
22.68
25.22
27.22
13.94
22.69
23.25
51
0.11
EPSRp
0.17
0.19
0.21
0.22
0.25
0.24
0.25
0.23
0.26
0.25
0.11
—
5.62%
—
25.42
EPS growth%
13.65
16.22
13.44
15.33
14.80
14.26
15.31
13.60
13.86
15.26
9.61
14.26
14.53
6
0.12
Bookvalue per shRp
0.09
0.07
0.08
0.08
0.08
0.07
0.07
0.06
0.07
0.07
0.10
(3.62%)
(3.21%)
—
0.05
FCF per shareRp
0.14
0.13
0.13
0.15
0.15
0.15
0.14
0.13
0.13
0.13
0.06
(3.38%)
0.67%
—
0.06
Dividend per shRp
0.04
0.04
0.04
0.04
0.04
0.04
0.04
0.04
0.04
0.04
0.03
(0.86%)
(1.39%)
—
11.52
Div yield (avg)%
2.46
4.20
6.51
8.51
5.66
3.18
2.66
3.65
6.23
5.69
3.62
3.65
4.93
76
11.20
Payout ratio%
9.37
6.71
9.39
6.63
6.06
3.52
3.08
5.42
4.94
4.50
6.45
4.50
5.74
73
1.715
Shares (diluted)B
1.603
1.735
1.743
1.634
1.758
1.681
1.868
1.730
1.659
1.855
1.774
1.08%
1.56%
76
10.01
Buyback yield%
20.48
22.71
19.97
19.67
22.27
19.37
20.69
21.08
23.12
22.51
28.55
21.08
20.89
25
0.539
D/E ratiox
0.356
0.360
0.401
0.437
0.430
0.469
0.449
0.476
0.520
0.583
1.422
0.476
0.443
22
0.294
Enterprise valueRp B
0.665
0.784
0.831
0.880
0.834
0.971
1.037
1.216
1.441
1.677
0.940
14.99%
10.99%
34
0.285
LT debtRp B
1.507
1.570
1.657
1.962
2.160
2.340
2.331
2.658
3.101
3.399
0.571
9.49%
10.02%
44
Cost of revenue
8.42%
1.00×
Operating expenses
9.20%
1.08×
Cash and investments
17.60%
Spread over hurdle
(4.05%)