619.5
RevenueRp B
587.3
604.8
645.9
684.8
708.5
750.9
776.6
797.1
844.3
882.3
686.3
4.49%
4.76%
61
10.44
Revenue growth%
24.98
22.28
21.17
22.06
19.26
20.60
21.42
18.64
19.66
22.54
7.32
20.60
21.29
48
23.14
Gross margin%
19.52
20.65
21.77
22.73
22.06
22.13
19.31
19.77
17.76
14.98
3.95
19.31
20.21
56
7.60
Operating margin%
23.46
22.30
22.45
20.59
18.04
15.70
16.02
18.23
16.32
18.89
25.37
16.32
18.56
40
23.27
Net margin%
7.83
9.76
9.56
7.87
9.42
11.55
13.39
11.82
13.14
12.94
8.56
12.94
10.66
89
11.01
P/E ratio (avg)x
12.10
11.87
10.90
9.910
10.05
9.156
8.684
7.831
8.067
8.642
34.52
8.642
9.533
26
36.13
EV/EBITx
24.48
26.03
22.67
22.74
22.23
20.89
22.08
24.13
25.07
23.48
24.46
23.48
23.11
61
8.19
FCF yield (avg)%
13.02
14.28
16.66
13.96
12.71
11.22
11.25
10.76
9.00
8.50
12.13
10.76
11.98
49
13.86
FCF margin%
5.80
4.91
7.34
6.83
7.55
10.11
7.42
8.80
8.92
6.06
23.81
8.80
7.38
52
1.570
FCF / Net incomex
0.876
0.922
0.983
1.140
1.280
1.328
1.559
1.552
1.889
2.275
0.602
1.559
1.304
42
23.47
ROIC%
3.59
2.01
0.40
0.40
0.62
0.81
2.35
3.47
1.83
0.40
12.66
1.83
1.32
45
23.52
Return on equity%
18.91
20.35
22.66
24.54
23.67
20.74
17.76
16.76
17.91
18.86
9.48
17.91
19.63
29
11.05
Return on assets%
17.08
18.57
16.64
13.76
15.79
16.42
17.68
15.48
17.05
19.55
10.34
17.05
16.85
74
262.56
EPSRp
479.51
533.29
629.62
633.33
690.28
747.71
854.50
890.54
962.21
1,111
287.11
9.99%
10.35%
—
15.01
EPS growth%
6.77
4.11
5.44
4.54
6.67
6.36
9.09
8.01
6.83
7.96
14.30
7.96
6.72
78
475.04
Bookvalue per shRp
363.93
349.92
324.99
314.94
291.86
322.68
314.04
349.61
363.36
376.20
145.11
5.21%
(0.09%)
—
612.34
FCF per shareRp
435.12
461.48
490.53
512.47
462.37
409.48
361.69
329.94
346.67
302.03
162.51
(8.16%)
(3.44%)
—
159.96
Dividend per shRp
962.97
968.19
1,145
1,109
1,147
1,339
1,406
1,359
1,351
1,368
422.36
3.58%
4.44%
—
6.01
Div yield (avg)%
20.72
19.41
19.34
20.71
23.43
20.53
18.52
21.39
23.45
23.78
4.10
21.39
20.71
46
23.98
Payout ratio%
7.52
7.57
9.24
10.92
12.95
12.35
14.79
12.92
11.28
12.66
26.83
12.66
11.82
58
516.1
Shares (diluted)M
421.5
432.4
487.7
484.6
450.2
499.1
520.1
506.1
533.4
515.2
516.9
2.73%
2.28%
75
29.64
Buyback yield%
27.04
28.15
29.95
31.55
30.92
33.65
32.93
32.79
32.60
35.15
3.33
32.93
32.07
87
1.486
D/E ratiox
0.540
0.496
0.456
0.469
0.429
0.483
0.528
0.557
0.604
0.573
0.197
0.557
0.512
48
676.3
Enterprise valueRp B
442.7
449.5
483.6
493.9
500.8
558.3
537.9
618.1
680.2
692.8
508.4
6.71%
4.91%
39
60.54
LT debtRp B
543.3
581.3
685.4
746.6
884.0
998.8
1,165
1,301
1,334
1,570
211.5
12.18%
13.15%
58
Cost of revenue
4.57%
0.98×
Operating expenses
5.32%
1.05×
Spread over hurdle
21.78%