1,032
RevenueRp B
1,549
1,549
1,582
1,618
1,584
1,584
1,614
1,652
1,636
1,663
1,091
0.97%
0.62%
34
29.53
Revenue growth%
4.25
7.04
8.10
7.53
8.38
9.20
11.32
10.52
12.38
13.79
24.98
11.32
8.79
35
18.11
Gross margin%
15.60
13.12
11.12
9.98
8.99
9.93
7.69
8.86
11.03
8.15
26.20
8.86
9.95
44
12.65
Operating margin%
15.25
14.80
16.23
16.88
18.63
19.86
17.36
14.79
14.40
13.02
8.73
14.79
15.74
79
17.94
Net margin%
14.18
14.49
14.79
14.46
15.36
13.22
11.78
13.69
15.27
15.27
21.88
13.69
14.48
49
22.33
P/E ratio (avg)x
12.38
13.97
14.89
16.37
17.96
18.53
21.88
20.91
22.80
22.10
23.50
21.88
18.24
43
34.53
EV/EBITx
27.25
27.67
29.95
26.53
22.74
20.15
20.02
19.16
17.14
18.31
35.56
19.16
21.45
91
18.67
FCF yield (avg)%
6.47
9.15
7.42
6.35
6.75
7.50
6.43
9.33
9.04
7.55
21.08
7.55
7.46
80
12.27
FCF margin%
18.66
16.45
17.87
15.99
17.97
19.46
17.71
19.76
22.48
23.24
12.08
19.76
18.31
75
0.898
FCF / Net incomex
1.218
1.037
1.077
0.941
0.894
0.777
0.727
0.755
0.706
0.646
0.393
0.727
0.835
17
16.42
ROIC%
21.90
22.10
19.44
19.81
22.24
23.38
21.35
19.07
20.59
20.28
6.80
20.59
20.97
32
27.97
Return on equity%
8.79
9.08
6.24
8.93
10.86
9.84
8.83
10.74
12.77
10.76
26.34
10.74
9.46
51
25.10
Return on assets%
10.29
13.17
13.95
15.32
14.41
15.53
16.96
16.50
17.07
17.53
2.16
16.96
15.43
76
184.62
EPSRp
397.64
350.61
388.97
374.22
337.09
294.00
271.22
279.10
284.28
289.93
193.75
(2.97%)
(2.59%)
—
10.80
EPS growth%
12.44
9.56
8.87
7.18
7.33
10.32
10.31
9.40
10.78
9.95
13.55
10.31
9.76
9
452.55
Bookvalue per shRp
134.09
135.39
128.97
136.53
157.71
174.30
176.49
166.43
184.33
199.73
440.76
4.84%
5.14%
—
461.28
FCF per shareRp
349.57
354.98
325.88
358.67
330.11
371.59
358.10
391.99
382.59
416.54
93.22
4.76%
2.42%
—
453.02
Dividend per shRp
118.45
135.53
145.88
139.91
140.64
140.76
156.06
148.70
154.01
147.22
111.23
0.92%
1.69%
—
27.99
Div yield (avg)%
0.40
0.40
0.40
0.40
1.69
1.42
1.91
1.30
0.40
0.40
6.20
1.30
0.40
27
14.63
Payout ratio%
11.01
8.29
7.42
7.53
10.17
11.96
10.64
10.31
13.27
13.11
4.23
11.96
10.47
94
3.047
Shares (diluted)B
3.746
3.699
3.990
4.025
3.725
3.668
4.018
4.081
4.008
4.454
3.102
3.64%
2.82%
38
18.39
Buyback yield%
7.65
6.70
4.43
4.87
2.32
4.85
2.97
2.41
1.80
2.97
19.46
2.97
3.70
37
0.488
D/E ratiox
1.535
1.560
1.521
1.624
1.689
1.838
1.958
1.995
2.081
2.247
0.545
1.995
1.764
53
1,631
Enterprise valueRp B
452.4
494.4
486.9
482.3
493.9
549.9
568.2
582.0
556.2
549.7
908.4
2.17%
2.93%
41
1,137
LT debtRp B
1,111
1,275
1,464
1,566
1,495
1,737
2,007
1,927
1,975
1,914
1,436
5.06%
5.25%
20
Cost of revenue
0.53%
0.99×
Operating expenses
0.60%
1.00×
Goodwill & intangibles
19.25%
Spread over hurdle
25.15%