189.5
RevenueRp B
692.4
733.7
755.5
796.2
841.3
884.4
934.5
991.4
1,019
1,053
202.1
4.60%
4.85%
92
28.87
Revenue growth%
14.39
14.35
14.41
12.83
11.37
11.19
10.53
12.32
10.13
8.65
23.53
10.53
11.85
65
16.19
Gross margin%
20.06
18.41
18.88
19.75
18.89
21.15
20.30
17.94
17.57
19.55
11.57
19.55
19.22
47
11.83
Operating margin%
7.76
8.03
5.48
8.18
6.57
9.54
8.96
9.60
7.42
5.69
18.30
8.96
7.90
91
5.32
Net margin%
18.08
17.81
15.91
17.71
15.52
15.49
16.44
17.16
16.09
16.51
13.74
16.44
16.48
49
20.72
P/E ratio (avg)x
20.96
19.40
18.55
19.02
17.59
18.80
21.23
19.20
20.31
18.99
15.65
19.20
19.11
14
26.33
EV/EBITx
37.00
38.83
42.57
41.75
42.32
45.00
46.12
50.13
49.02
48.29
16.16
48.29
43.78
56
21.42
FCF yield (avg)%
15.55
16.97
18.32
20.65
19.93
18.00
15.19
12.92
10.74
7.86
29.98
12.92
16.26
91
16.08
FCF margin%
12.21
14.99
17.73
19.38
18.21
16.75
15.54
16.21
18.86
18.60
15.68
16.75
17.24
20
0.498
FCF / Net incomex
0.947
1.004
0.932
0.952
1.027
1.108
0.993
0.965
0.988
0.887
0.221
0.988
0.976
64
18.67
ROIC%
10.54
9.21
8.61
8.23
7.58
8.54
7.58
7.34
6.88
6.45
12.38
7.34
7.91
68
21.85
Return on equity%
9.68
11.65
10.11
13.10
12.50
12.57
14.73
16.75
14.50
12.92
13.06
14.50
12.75
34
5.50
Return on assets%
12.96
13.77
11.20
8.87
9.82
9.81
9.48
11.44
9.36
10.17
2.11
9.81
10.00
53
48.77
EPSRp
70.03
80.23
84.17
83.03
91.27
92.46
91.45
89.77
102.57
113.47
51.57
4.45%
5.69%
—
14.32
EPS growth%
24.66
22.18
20.66
19.99
18.83
16.07
16.09
14.55
14.80
12.34
4.19
14.80
17.46
24
37.09
Bookvalue per shRp
63.64
68.65
80.85
80.20
94.60
107.21
121.91
116.76
120.46
138.34
22.19
7.90%
9.52%
—
9.96
FCF per shareRp
46.34
50.10
58.65
66.18
65.65
73.26
74.86
78.81
92.49
91.57
9.71
6.88%
7.90%
—
19.82
Dividend per shRp
20.89
19.02
18.99
17.45
17.16
16.64
17.41
18.47
17.51
19.03
42.38
2.08%
(1.31%)
—
27.31
Div yield (avg)%
21.59
21.15
20.80
23.45
23.65
23.71
22.70
22.65
20.11
21.46
16.41
22.65
22.12
14
14.57
Payout ratio%
13.07
14.14
16.85
16.53
17.14
18.30
16.99
17.05
16.69
19.17
22.73
17.05
16.92
17
16.66
Shares (diluted)B
24.41
29.24
29.05
34.30
40.26
48.16
51.85
54.37
64.62
77.81
17.25
14.09%
13.24%
92
23.36
Buyback yield%
18.33
15.83
18.32
18.62
20.98
22.73
19.83
17.58
18.93
17.26
9.25
18.93
18.48
89
1.044
D/E ratiox
1.513
1.460
1.422
1.393
1.485
1.401
1.383
1.311
1.308
1.405
0.964
1.383
1.403
60
453.9
Enterprise valueRp B
1,034
1,011
987.0
1,106
1,011
1,146
1,318
1,381
1,554
1,588
971.0
9.46%
3.58%
20
452.7
LT debtRp B
476.7
484.8
566.6
627.9
713.6
730.9
802.9
888.3
897.5
1,017
109.8
7.35%
9.45%
74
Cost of revenue
5.14%
1.03×
Operating expenses
4.40%
0.96×