6,349
RevenueRp B
5,679
5,964
6,193
6,365
6,683
7,099
7,401
7,863
8,067
8,258
6,732
4.32%
4.37%
12
11.93
Revenue growth%
10.37
10.19
11.25
9.96
11.10
8.48
6.60
4.88
5.54
7.83
23.55
6.60
9.22
37
8.51
Gross margin%
19.12
21.17
18.74
19.70
20.30
21.63
23.13
20.89
19.16
18.04
13.87
20.89
20.00
43
6.62
Operating margin%
19.39
18.14
16.87
17.19
19.76
17.54
18.65
16.73
19.52
21.60
22.83
18.65
18.39
35
11.12
Net margin%
15.19
15.26
13.28
15.86
16.25
13.80
11.45
14.14
11.60
14.34
15.17
13.80
14.24
92
30.90
P/E ratio (avg)x
36.02
34.50
40.03
40.58
45.75
50.52
53.66
58.44
55.12
62.38
36.28
55.12
48.14
83
14.75
EV/EBITx
20.40
22.13
23.26
22.47
22.10
20.78
19.23
21.40
22.34
22.42
22.34
21.40
22.12
31
8.51
FCF yield (avg)%
20.46
20.72
22.75
25.50
26.62
25.38
22.66
24.51
23.01
20.10
16.56
23.01
22.88
56
29.92
FCF margin%
13.11
10.93
10.87
12.80
14.69
15.03
17.63
14.98
16.43
14.86
16.68
15.03
14.77
64
1.601
FCF / Net incomex
1.667
1.712
1.810
1.644
1.606
1.819
1.839
1.878
1.930
1.794
1.225
1.839
1.802
54
26.06
ROIC%
15.06
12.18
13.90
11.24
10.05
7.53
8.03
5.83
5.04
4.06
11.13
5.83
9.04
6
4.72
Return on equity%
4.52
4.76
4.00
4.01
7.00
4.26
3.42
5.67
4.18
3.84
13.13
4.18
4.22
32
15.55
Return on assets%
24.10
23.09
25.78
26.62
27.93
25.15
22.88
20.16
20.16
22.66
15.98
22.66
23.60
74
10.70
EPSRp
22.11
25.09
28.20
32.05
36.10
38.42
46.30
51.38
49.97
48.56
11.57
6.11%
8.60%
—
17.03
EPS growth%
35.13
35.00
36.54
34.40
36.90
37.26
35.40
37.37
36.98
38.15
12.22
37.26
36.72
29
37.00
Bookvalue per shRp
40.72
40.54
41.39
42.85
42.39
47.10
52.89
49.06
44.45
50.23
19.29
3.45%
1.69%
—
7.86
FCF per shareRp
14.51
14.73
13.83
13.31
14.10
15.03
15.82
17.16
17.91
16.81
36.64
3.59%
1.44%
—
8.63
Dividend per shRp
19.66
22.96
26.84
28.96
32.19
37.80
40.92
41.57
43.13
46.81
40.43
7.78%
9.54%
—
22.22
Div yield (avg)%
19.06
18.47
19.50
17.65
20.10
17.89
15.45
18.17
15.37
14.80
2.75
15.45
18.03
91
3.22
Payout ratio%
22.70
21.24
19.42
22.13
19.26
18.04
19.28
21.80
21.12
23.96
4.10
21.12
21.18
38
60.86
Shares (diluted)B
71.35
69.58
78.86
77.50
85.77
99.69
97.59
91.81
105.2
113.2
60.23
5.72%
5.02%
76
28.05
Buyback yield%
11.57
9.44
10.42
7.54
6.15
6.24
5.45
5.61
7.24
8.67
9.94
6.24
7.39
72
0.129
D/E ratiox
0.315
0.305
0.309
0.342
0.336
0.320
0.358
0.349
0.340
0.318
0.627
0.340
0.328
40
6,208
Enterprise valueRp B
1,749
1,629
1,838
1,803
1,935
1,828
1,762
1,919
2,125
1,981
550.6
0.47%
1.72%
94
724.6
LT debtRp B
6,626
6,563
6,218
6,533
6,667
7,270
7,150
8,057
8,748
9,044
6,010
6.29%
3.99%
60
Cost of revenue
4.50%
1.01×
Operating expenses
3.97%
0.96×
Goodwill & intangibles
15.89%