1,486
RevenueRp B
1,849
1,946
2,026
2,152
2,280
2,411
2,531
2,684
2,821
2,950
1,657
5.29%
5.17%
58
8.12
Revenue growth%
12.71
14.66
16.34
16.26
15.96
16.70
15.00
12.59
11.62
13.06
8.76
13.06
14.83
79
19.91
Gross margin%
17.13
16.16
16.65
18.62
15.66
14.11
13.77
16.75
14.19
14.90
11.24
14.19
15.91
13
2.83
Operating margin%
12.01
11.87
13.33
11.93
12.95
14.61
17.39
14.44
17.31
15.17
4.49
15.17
13.88
8
24.99
Net margin%
18.63
16.43
18.65
21.56
23.41
20.58
21.03
22.28
23.50
23.99
3.98
22.28
21.30
14
34.23
P/E ratio (avg)x
29.73
33.70
33.59
37.45
38.91
42.29
49.32
56.80
56.54
59.87
21.92
56.54
40.60
88
10.69
EV/EBITx
51.14
52.49
51.41
55.01
54.35
54.03
62.55
67.22
65.87
65.12
33.54
65.12
54.68
22
18.14
FCF yield (avg)%
5.93
5.52
3.85
3.37
5.84
3.92
1.38
3.20
0.73
0.40
28.35
1.38
3.61
70
3.61
FCF margin%
15.41
15.51
17.33
15.17
14.36
14.77
17.16
18.42
18.04
19.08
23.47
18.04
16.34
7
1.686
FCF / Net incomex
1.368
1.406
1.485
1.562
1.671
1.811
2.097
2.378
2.551
2.826
0.981
2.378
1.741
47
12.84
ROIC%
29.14
28.50
29.80
30.10
29.76
29.17
27.89
26.65
28.25
26.70
24.43
27.89
28.82
20
14.23
Return on equity%
25.31
26.57
29.03
29.10
30.54
31.50
33.93
36.49
37.21
38.92
18.85
36.49
31.02
67
3.44
Return on assets%
6.60
4.39
4.38
1.90
3.13
3.31
1.29
1.00
0.57
0.40
27.96
1.00
2.51
6
5.46
EPSRp
2.32
2.22
2.54
2.86
2.76
2.80
2.56
2.46
2.64
2.40
5.77
(2.73%)
(0.10%)
—
12.93
EPS growth%
4.00
1.19
1.55
2.79
4.18
6.48
7.12
4.97
4.05
5.63
16.01
5.63
4.12
85
3.18
Bookvalue per shRp
3.99
4.18
4.18
3.92
3.59
3.32
3.55
3.71
3.59
3.54
5.83
(0.27%)
(0.63%)
—
1.19
FCF per shareRp
3.38
3.61
3.84
3.71
4.22
4.08
4.56
5.24
5.26
5.06
5.59
3.71%
5.76%
—
5.33
Dividend per shRp
1.84
1.56
1.40
1.40
1.30
1.36
1.17
1.15
1.02
1.06
4.16
(4.03%)
(5.43%)
—
7.60
Div yield (avg)%
22.35
19.98
17.86
15.83
15.11
15.59
15.89
15.97
18.60
18.16
13.16
15.97
16.91
77
11.64
Payout ratio%
0.40
0.93
0.40
2.47
1.59
0.86
2.27
1.72
3.00
3.26
6.85
2.27
1.65
13
165.4
Shares (diluted)B
251.0
287.9
333.8
366.6
400.3
477.8
475.0
513.4
539.5
543.3
166.6
6.30%
9.09%
69
18.54
Buyback yield%
8.64
6.62
7.36
9.04
11.36
8.45
10.05
8.48
8.00
10.31
21.58
8.48
8.56
18
0.860
D/E ratiox
0.116
0.105
0.099
0.101
0.094
0.104
0.110
0.110
0.114
0.115
1.770
0.110
0.107
52
2,258
Enterprise valueRp B
2,253
2,108
2,291
2,037
2,179
2,060
2,110
2,006
2,001
1,843
335.0
(3.29%)
(2.75%)
22
2,157
LT debtRp B
320.4
310.1
368.3
395.0
468.0
454.8
455.5
504.6
488.4
474.5
2,066
0.28%
4.43%
36
Cost of revenue
4.90%
0.97×
Operating expenses
5.42%
1.02×