866.6
RevenueRp B
4,511
4,562
4,656
4,792
4,959
5,071
5,248
5,195
5,326
5,345
905.4
1.51%
1.94%
46
29.45
Revenue growth%
14.09
13.77
14.99
13.35
15.61
15.51
14.19
16.44
19.42
20.15
18.86
16.44
15.25
74
26.91
Gross margin%
28.36
28.47
29.26
30.29
31.22
33.70
31.97
32.72
32.37
30.99
8.41
32.37
31.11
30
5.34
Operating margin%
6.21
5.86
5.87
8.00
9.35
12.33
14.10
15.38
16.18
14.41
11.52
14.41
10.84
30
4.36
Net margin%
9.03
8.54
10.24
10.74
11.33
11.92
9.10
7.92
10.75
10.66
8.63
10.66
10.45
34
35.67
P/E ratio (avg)x
57.26
56.89
59.39
67.44
64.36
68.81
75.52
80.78
80.39
88.26
16.05
80.39
68.13
84
28.28
EV/EBITx
16.21
18.27
18.37
17.43
19.89
21.34
21.36
22.23
22.44
20.95
14.76
21.36
20.42
93
19.18
FCF yield (avg)%
23.96
23.88
21.46
18.65
15.73
13.48
14.66
15.17
15.55
15.01
5.91
15.01
15.64
46
26.70
FCF margin%
23.57
22.97
22.01
20.77
19.71
18.67
17.35
15.56
18.12
19.51
2.70
18.12
19.61
11
0.421
FCF / Net incomex
0.856
0.984
1.121
1.303
1.340
1.563
1.638
1.565
1.576
1.616
1.113
1.576
1.451
62
5.52
ROIC%
10.87
10.40
9.25
8.91
11.70
12.02
11.68
12.19
9.99
8.22
18.70
11.68
10.64
70
25.99
Return on equity%
25.11
26.56
27.67
29.43
31.96
34.65
36.22
34.69
33.91
32.46
27.09
34.65
32.21
76
29.34
Return on assets%
12.04
13.00
12.27
11.32
8.68
7.67
9.95
10.20
7.87
9.93
25.00
9.93
10.08
32
811.89
EPSRp
817.92
848.61
865.63
828.95
866.64
940.03
1,020
1,031
943.09
1,069
893.53
4.28%
3.46%
—
19.96
EPS growth%
12.14
11.02
8.70
10.04
10.34
11.35
11.88
11.72
13.35
16.08
28.82
11.88
11.54
52
858.67
Bookvalue per shRp
1,711
1,925
1,984
2,268
2,591
2,722
3,244
3,682
3,980
4,394
1,060
11.14%
10.90%
—
1,117
FCF per shareRp
843.57
949.13
1,025
1,123
1,163
1,090
1,023
1,139
1,165
1,174
388.98
0.19%
3.84%
—
1,045
Dividend per shRp
764.24
839.23
909.55
854.34
894.31
871.22
842.95
793.98
914.72
973.25
1,091
1.71%
3.78%
—
29.01
Div yield (avg)%
20.80
20.52
21.53
23.60
25.29
28.13
30.45
28.69
28.90
28.21
16.25
28.69
26.71
22
23.28
Payout ratio%
19.93
22.58
25.49
22.53
19.97
19.27
18.98
21.22
24.14
23.32
10.70
21.22
21.87
86
1.890
Shares (diluted)B
1.812
1.663
1.620
1.428
1.445
1.506
1.371
1.246
1.251
1.366
1.940
(1.11%)
(1.83%)
65
23.84
Buyback yield%
19.66
18.91
16.82
18.41
17.55
19.10
21.75
19.92
21.26
21.23
26.80
21.23
19.38
71
1.127
D/E ratiox
2.383
2.751
3.173
3.052
3.282
3.504
4.017
4.118
3.908
4.196
0.729
4.017
3.393
77
2,777
Enterprise valueRp B
2,323
2,606
2,874
2,553
2,281
2,121
1,918
1,778
1,823
1,708
5,528
(5.63%)
(3.26%)
38
620.5
LT debtRp B
3,192
2,941
2,677
2,618
2,835
2,635
2,814
3,059
2,769
2,525
5,779
(2.29%)
(2.61%)
56
Cost of revenue
1.94%
1.00×
Operating expenses
2.56%
1.06×
Cash and investments
15.79%
Goodwill & intangibles
15.71%
Spread over hurdle
(7.41%)