1,001
RevenueRp B
1,464
1,437
1,468
1,466
1,478
1,494
1,476
1,518
1,534
1,513
1,100
0.46%
0.22%
82
29.26
Revenue growth%
12.46
9.67
7.54
7.77
9.11
9.23
6.98
8.87
10.66
8.77
14.79
8.87
8.99
22
26.62
Gross margin%
19.12
21.88
23.90
26.01
28.38
26.18
27.27
25.15
23.02
20.81
19.33
25.15
24.52
90
24.01
Operating margin%
0.40
0.40
2.40
2.59
3.96
1.09
0.40
0.40
1.98
3.26
9.20
1.09
1.53
7
3.76
Net margin%
19.63
17.85
15.70
16.46
13.69
11.78
11.47
14.11
14.66
14.98
8.75
14.11
14.82
83
26.29
P/E ratio (avg)x
5.653
5.534
5.110
5.550
5.169
4.899
5.306
5.786
6.184
6.661
27.83
5.786
5.542
34
12.83
EV/EBITx
35.49
37.69
41.70
47.18
52.81
47.82
45.91
45.30
46.03
46.99
30.66
46.03
45.97
82
29.99
FCF yield (avg)%
7.32
10.26
7.52
5.87
4.99
3.78
4.27
2.66
2.74
3.46
11.50
3.46
4.63
26
19.45
FCF margin%
7.81
7.13
5.74
3.19
4.15
5.20
7.80
9.81
7.62
6.02
11.47
7.62
6.58
63
0.863
FCF / Net incomex
1.138
1.095
1.127
1.090
1.161
1.280
1.306
1.265
1.161
1.137
1.650
1.265
1.149
38
11.23
ROIC%
6.04
4.73
6.20
5.60
5.40
2.91
1.50
4.38
6.06
7.66
25.48
4.38
5.50
26
7.53
Return on equity%
11.60
10.29
8.56
8.45
9.92
8.29
9.16
7.03
6.92
7.37
8.45
7.37
8.51
23
2.11
Return on assets%
9.88
8.99
7.09
9.10
10.08
9.61
9.85
7.26
9.49
9.43
15.85
9.49
9.46
85
96.22
EPSRp
43.89
40.98
45.48
45.76
46.78
44.15
44.70
45.67
42.25
39.74
106.37
(3.21%)
(1.27%)
—
5.00
EPS growth%
25.73
25.30
22.78
25.15
26.80
26.05
23.50
26.32
27.98
29.55
17.37
26.32
25.89
6
32.71
Bookvalue per shRp
78.10
79.32
80.21
83.08
85.89
83.75
79.64
86.24
82.81
79.17
44.26
(1.62%)
(0.04%)
—
70.04
FCF per shareRp
36.97
32.92
34.55
36.69
35.59
35.98
38.63
35.06
35.85
39.22
107.25
1.96%
(0.40%)
—
90.39
Dividend per shRp
98.34
85.67
93.58
94.13
86.69
81.49
89.50
93.33
101.30
94.65
92.08
1.77%
0.56%
—
3.49
Div yield (avg)%
20.78
21.58
21.44
20.15
21.01
18.71
18.80
20.89
22.50
21.45
28.60
20.89
20.95
91
7.76
Payout ratio%
10.59
11.56
10.29
7.73
4.93
2.43
3.43
5.42
7.74
9.83
7.05
5.42
7.74
84
6.756
Shares (diluted)B
8.171
7.432
7.447
6.688
6.290
6.461
6.637
6.278
6.824
6.819
6.778
1.63%
(2.20%)
76
19.14
Buyback yield%
14.81
12.25
13.66
14.59
12.82
10.56
12.39
12.77
11.28
14.27
27.59
12.39
12.80
58
0.573
D/E ratiox
0.781
0.899
0.873
0.952
0.995
0.928
1.075
0.995
0.955
1.006
1.068
0.995
0.953
6
714.0
Enterprise valueRp B
445.5
438.1
451.7
496.2
517.8
460.0
403.8
361.9
396.4
358.5
354.6
(7.09%)
(2.43%)
91
459.9
LT debtRp B
440.4
489.6
513.9
531.6
484.0
503.8
545.8
487.8
433.2
406.0
338.5
(3.45%)
(1.13%)
76
Cost of revenue
0.22%
1.00×
Operating expenses
1.31%
1.11×
Goodwill & intangibles
17.07%
Spread over hurdle
15.16%