824.5
RevenueRp B
4,129
4,047
4,094
4,019
3,997
3,959
3,876
3,803
3,846
3,890
858.6
(0.54%)
(0.58%)
91
4.11
Revenue growth%
18.96
18.99
19.31
16.42
16.52
18.72
19.18
19.30
18.63
21.31
18.00
19.18
18.98
37
27.17
Gross margin%
4.72
6.08
5.95
5.57
5.42
5.45
3.67
4.47
1.57
0.40
21.04
3.67
5.07
49
21.90
Operating margin%
5.05
7.31
8.64
9.26
9.47
11.19
13.90
14.75
14.37
16.10
24.46
14.37
10.33
71
16.74
Net margin%
24.25
24.11
25.59
23.60
23.40
22.91
22.66
20.34
21.03
18.63
10.95
21.03
23.15
16
15.49
P/E ratio (avg)x
33.26
33.46
30.95
35.54
38.01
37.87
38.88
35.76
33.05
34.70
13.56
35.76
35.12
14
32.94
EV/EBITx
21.59
21.82
24.09
24.12
22.66
26.19
25.82
29.84
32.75
37.27
24.60
29.84
24.97
58
27.69
FCF yield (avg)%
10.05
10.70
9.85
8.86
7.22
7.32
7.64
8.28
8.18
10.06
5.78
8.18
8.57
59
6.62
FCF margin%
30.29
30.94
32.65
34.24
32.81
34.33
37.19
34.23
35.15
36.67
28.28
35.15
34.23
89
1.642
FCF / Net incomex
1.008
1.169
1.294
1.419
1.658
1.652
1.597
1.695
1.659
1.980
1.078
1.659
1.625
89
20.81
ROIC%
13.49
11.41
14.14
13.71
12.70
12.34
13.93
12.87
10.35
8.97
22.54
12.34
12.79
12
8.21
Return on equity%
3.42
4.89
4.25
6.60
4.25
6.93
8.62
9.16
9.06
11.99
13.40
9.06
6.76
51
20.41
Return on assets%
20.10
17.78
18.70
20.92
23.51
25.87
24.22
24.13
24.28
22.68
27.04
24.22
23.10
63
4.98
EPSRp
3.80
3.79
4.01
3.89
3.90
4.01
3.72
3.85
3.45
3.66
5.11
(1.24%)
0.05%
—
8.65
EPS growth%
20.33
20.94
18.61
16.34
17.05
18.84
17.51
15.02
14.80
15.67
11.49
15.67
17.28
30
6.96
Bookvalue per shRp
2.49
2.75
2.65
2.77
2.82
2.56
2.68
2.88
2.99
3.07
6.12
1.73%
2.73%
—
4.20
FCF per shareRp
7.44
7.66
7.52
8.47
9.91
9.69
11.21
13.24
14.78
15.74
2.10
9.70%
7.40%
—
1.38
Dividend per shRp
4.69
4.49
4.18
4.37
4.89
5.44
5.34
5.60
5.88
5.94
2.17
3.97%
2.83%
—
13.86
Div yield (avg)%
0.40
0.40
0.74
0.40
0.40
0.40
2.44
1.99
0.47
2.31
18.81
1.99
0.44
12
14.58
Payout ratio%
24.33
21.72
20.74
20.34
20.90
17.91
20.32
17.45
17.50
19.92
23.50
17.91
20.33
32
173.5
Shares (diluted)B
247.9
248.1
252.0
272.8
314.3
311.5
353.6
377.2
411.7
418.3
177.7
5.88%
6.80%
43
21.56
Buyback yield%
8.00
5.48
5.21
7.81
9.34
8.92
9.54
7.08
9.68
12.22
29.68
9.54
8.46
67
1.549
D/E ratiox
0.487
0.518
0.505
0.472
0.495
0.514
0.468
0.472
0.408
0.380
0.575
0.468
0.480
68
515.3
Enterprise valueRp B
537.5
615.2
607.0
634.1
664.1
697.5
797.6
963.2
946.6
1,040
1,258
9.38%
8.17%
22
128.9
LT debtRp B
3,820
3,640
4,048
4,748
5,278
4,971
5,563
5,828
6,644
7,681
1,370
7.79%
7.92%
56
Cost of revenue
(0.41%)
1.02×
Operating expenses
(0.75%)
0.98×
Goodwill & intangibles
15.01%
Spread over hurdle
21.03%