129.9
RevenueRp B
67.36
72.78
79.64
84.34
91.37
100.6
111.1
117.8
124.8
132.0
138.8
7.64%
7.59%
10
27.21
Revenue growth%
17.71
18.73
21.20
20.18
20.14
19.85
18.20
20.91
21.16
18.82
25.83
19.85
20.00
42
4.70
Gross margin%
13.58
11.50
9.99
8.33
8.26
5.88
3.69
3.69
3.91
4.65
19.93
3.91
7.07
55
10.14
Operating margin%
18.44
19.32
21.13
20.78
20.52
19.94
18.67
20.39
17.56
17.77
12.00
18.67
19.63
14
22.37
Net margin%
0.84
2.50
0.60
1.66
2.63
1.10
3.52
6.00
3.57
4.67
28.79
3.57
2.57
39
9.340
P/E ratio (avg)x
40.96
45.47
43.44
44.12
42.76
43.33
50.61
53.94
62.72
60.61
35.01
53.94
44.80
79
30.57
EV/EBITx
5.755
5.953
5.906
5.442
4.852
4.710
4.835
4.470
4.810
5.289
35.33
4.810
5.070
64
14.58
FCF yield (avg)%
6.70
6.63
6.73
6.85
9.30
6.80
7.52
5.87
4.30
3.24
28.69
5.87
6.72
57
3.54
FCF margin%
17.82
17.02
16.96
19.54
16.98
15.05
12.34
13.06
15.28
17.01
15.69
15.05
16.97
23
1.627
FCF / Net incomex
0.464
0.545
0.605
0.634
0.745
0.726
0.779
0.884
0.931
0.964
0.136
0.884
0.736
41
17.44
ROIC%
32.80
30.13
32.03
31.78
32.14
29.26
27.97
29.10
28.06
26.75
12.60
28.06
29.70
41
4.21
Return on equity%
29.26
30.69
33.05
31.95
30.79
30.09
32.35
32.49
33.22
32.16
4.50
32.35
32.05
70
23.44
Return on assets%
1.04
1.59
3.91
2.74
3.13
3.85
6.69
9.48
8.71
6.40
18.70
6.69
3.88
70
225.82
EPSRp
141.23
131.11
142.11
137.70
151.88
166.56
163.52
160.90
158.82
146.29
236.44
(0.75%)
0.95%
—
16.37
EPS growth%
13.70
12.67
13.39
12.31
15.17
12.35
11.23
13.16
10.71
13.26
8.37
12.35
12.91
58
132.07
Bookvalue per shRp
31.11
31.18
33.81
31.35
32.78
33.85
30.26
27.04
23.95
24.62
153.65
(5.57%)
(1.85%)
—
142.71
FCF per shareRp
111.95
120.06
125.98
129.68
126.59
113.76
97.05
102.13
110.54
117.10
150.75
(1.55%)
0.43%
—
145.92
Dividend per shRp
314.07
322.61
337.17
346.97
346.89
378.39
407.32
422.30
469.51
541.71
62.78
9.32%
7.23%
—
28.72
Div yield (avg)%
21.30
18.71
18.11
15.68
18.04
20.03
18.11
15.96
13.92
16.68
2.31
16.68
18.08
11
20.11
Payout ratio%
6.30
8.20
9.76
11.19
10.38
10.92
12.97
11.52
13.75
10.91
24.52
11.52
10.92
48
351.3
Shares (diluted)M
417.0
467.7
535.6
578.4
592.4
644.4
632.2
737.7
846.9
830.2
344.0
6.98%
7.01%
30
3.33
Buyback yield%
28.87
27.44
25.57
25.14
25.74
28.37
27.58
27.33
24.73
23.98
13.78
27.33
26.54
76
0.789
D/E ratiox
0.314
0.337
0.365
0.323
0.302
0.270
0.261
0.271
0.239
0.221
0.782
0.261
0.287
9
11.09
Enterprise valueRp B
154.5
182.8
179.0
189.6
219.1
219.8
230.1
277.6
303.4
363.4
99.76
10.65%
9.93%
76
110.5
LT debtRp B
86.58
85.90
81.93
89.65
94.83
85.42
84.60
94.74
94.34
99.06
108.5
0.88%
2.58%
43
Cost of revenue
7.50%
0.99×
Operating expenses
7.76%
1.02×
Cash and investments
15.24%