159.2
RevenueRp B
197.2
206.6
218.2
229.2
237.8
248.2
264.9
277.8
297.7
310.2
165.2
5.46%
5.07%
81
21.72
Revenue growth%
29.70
30.67
28.93
27.38
27.54
26.07
27.92
28.37
25.39
24.54
11.04
26.07
27.73
82
15.48
Gross margin%
28.10
30.87
32.32
30.54
32.23
31.60
33.89
36.64
34.93
35.84
10.17
34.93
32.28
74
29.01
Operating margin%
2.59
3.77
3.09
2.54
0.40
0.40
0.40
1.58
0.40
2.25
14.47
0.40
1.92
45
25.70
Net margin%
20.64
22.41
24.80
26.25
25.16
25.61
28.34
29.49
28.08
26.09
23.51
28.08
25.85
32
18.96
P/E ratio (avg)x
21.14
19.62
20.99
17.85
17.27
16.23
17.08
15.97
14.16
14.91
34.67
15.97
17.17
10
35.35
EV/EBITx
23.88
22.18
21.02
19.92
19.15
18.30
17.35
17.66
19.10
21.15
28.15
18.30
19.53
87
14.66
FCF yield (avg)%
19.79
22.40
23.70
23.98
21.11
19.86
19.77
20.61
18.47
16.72
24.35
19.77
20.23
61
20.41
FCF margin%
5.13
5.47
8.13
9.62
11.68
11.77
13.08
13.63
14.09
14.89
27.80
13.63
11.73
94
0.442
FCF / Net incomex
0.586
0.566
0.633
0.668
0.752
0.803
0.752
0.758
0.708
0.806
0.646
0.758
0.730
20
19.57
ROIC%
5.46
5.08
3.53
2.79
1.05
1.14
2.95
2.21
4.40
4.51
15.84
2.95
3.24
30
13.86
Return on equity%
13.96
11.23
13.13
12.38
14.61
13.48
13.74
12.42
11.11
12.07
4.94
12.42
12.78
93
9.29
Return on assets%
15.44
17.52
19.27
20.09
22.51
23.47
24.50
23.76
26.46
27.57
7.82
24.50
22.99
57
167.41
EPSRp
208.35
210.05
213.95
229.66
217.86
208.26
225.55
207.37
233.85
244.12
184.53
2.30%
1.57%
—
17.15
EPS growth%
16.55
15.92
15.72
15.42
15.80
15.44
14.81
15.03
16.67
17.72
21.08
15.44
15.76
15
222.80
Bookvalue per shRp
455.66
524.78
566.22
626.46
645.68
749.17
846.62
971.79
1,111
1,134
310.70
11.92%
10.03%
—
152.51
FCF per shareRp
172.53
195.79
179.56
181.53
173.96
168.22
159.68
170.97
189.96
195.57
215.76
2.37%
1.25%
—
136.04
Dividend per shRp
206.34
230.73
250.52
301.27
319.26
382.18
380.23
399.00
411.37
413.47
79.66
5.31%
7.04%
—
8.41
Div yield (avg)%
9.36
9.94
11.68
11.31
10.77
13.68
12.41
13.67
14.39
12.28
22.75
13.67
11.98
93
7.93
Payout ratio%
20.16
20.60
23.07
21.52
24.20
25.47
24.09
21.15
19.62
20.73
2.48
21.15
21.33
11
429.1
Shares (diluted)M
274.2
292.7
295.1
315.1
335.2
345.9
332.8
327.9
336.6
325.7
429.0
(0.57%)
0.26%
62
20.15
Buyback yield%
18.54
19.22
18.02
20.65
18.53
19.53
19.25
19.70
22.63
20.51
17.79
19.70
19.39
78
0.392
D/E ratiox
0.754
0.720
0.688
0.739
0.814
0.819
0.941
1.092
1.053
1.130
0.578
1.053
0.816
75
190.9
Enterprise valueRp B
154.9
159.5
163.6
170.3
155.5
168.5
171.6
176.8
170.6
187.7
269.0
3.84%
2.01%
86
191.2
LT debtRp B
81.99
79.21
74.96
73.60
77.51
68.24
65.38
60.42
62.45
63.44
229.3
(3.93%)
(3.43%)
21
Cost of revenue
5.18%
1.01×
Operating expenses
5.06%
1.00×
Cash and investments
17.23%