903.7
RevenueRp B
3,227
3,435
3,499
3,708
3,807
4,003
4,148
4,271
4,547
4,741
975.5
4.49%
4.20%
30
5.02
Revenue growth%
0.40
0.40
1.73
1.95
2.03
0.40
2.14
4.02
6.09
3.59
3.06
3.59
1.99
95
10.64
Gross margin%
19.09
17.53
19.27
17.69
19.70
20.62
21.11
18.34
19.06
17.79
24.99
19.06
19.08
85
18.25
Operating margin%
25.00
26.46
28.73
26.12
25.53
25.04
24.89
24.04
22.56
25.30
16.46
24.89
25.17
13
29.26
Net margin%
28.60
28.02
29.38
28.77
30.09
28.87
30.69
28.59
26.78
24.89
8.68
28.59
28.68
29
26.89
P/E ratio (avg)x
45.03
52.93
52.04
61.80
67.43
73.97
85.89
92.15
99.46
100.7
14.45
92.15
70.70
31
18.08
EV/EBITx
10.95
11.95
13.87
13.12
12.55
13.04
14.79
14.65
14.33
14.86
27.57
14.65
13.49
80
11.45
FCF yield (avg)%
28.56
27.58
29.60
31.30
29.37
28.42
25.44
25.30
26.94
27.05
4.92
26.94
28.00
60
17.80
FCF margin%
13.46
15.81
18.01
20.88
20.65
21.10
24.04
22.29
21.50
21.45
21.41
21.50
20.99
26
0.813
FCF / Net incomex
0.379
0.410
0.427
0.445
0.421
0.453
0.458
0.508
0.547
0.547
1.665
0.508
0.449
43
16.26
ROIC%
12.17
11.61
11.59
11.54
10.54
8.94
8.67
7.92
6.13
6.94
21.86
7.92
9.74
48
19.83
Return on equity%
12.24
13.17
12.65
14.81
17.80
16.77
18.22
16.49
15.85
17.37
26.96
16.77
16.17
26
22.30
Return on assets%
8.24
9.93
10.03
9.49
11.26
11.32
10.41
12.76
15.08
16.23
21.98
12.76
10.84
80
22.61
EPSRp
16.95
17.49
20.91
24.25
25.60
27.38
28.12
30.18
32.30
33.44
24.91
5.48%
8.03%
—
25.08
EPS growth%
4.07
4.46
2.98
5.89
7.18
9.62
9.67
12.51
12.72
10.51
24.57
10.51
8.40
26
42.23
Bookvalue per shRp
22.19
23.88
24.46
26.85
30.35
33.67
33.10
38.66
38.24
40.85
68.66
6.12%
7.81%
—
52.16
FCF per shareRp
81.83
83.75
93.88
104.01
118.31
109.15
115.55
127.21
121.94
136.68
68.74
2.93%
6.32%
—
70.62
Dividend per shRp
74.68
83.53
83.99
83.11
89.43
89.12
90.37
86.83
81.34
89.50
42.42
0.01%
2.78%
—
27.85
Div yield (avg)%
1.83
4.56
5.74
8.22
9.30
6.52
8.40
8.57
9.32
6.92
7.31
8.40
7.57
79
13.61
Payout ratio%
17.44
15.42
14.48
16.92
14.87
16.99
15.84
17.61
17.42
18.04
7.81
17.42
16.95
6
20.37
Shares (diluted)B
25.51
27.50
32.67
33.26
36.43
43.00
47.19
49.89
49.42
55.47
20.53
8.77%
7.61%
60
11.80
Buyback yield%
26.13
28.02
27.49
24.52
24.90
26.34
29.10
29.70
29.26
26.38
18.78
29.10
26.93
9
1.513
D/E ratiox
0.942
0.845
0.866
0.752
0.762
0.689
0.706
0.744
0.649
0.641
1.573
0.689
0.748
59
4,392
Enterprise valueRp B
4,469
4,227
3,969
3,833
3,797
4,185
4,125
3,975
3,788
4,089
4,633
1.49%
(1.54%)
28
4,602
LT debtRp B
3,470
3,789
3,767
3,690
3,891
4,017
4,506
4,822
5,186
5,119
3,470
5.64%
4.82%
34
Cost of revenue
4.20%
1.00×
Operating expenses
3.88%
0.97×
Cash and investments
18.88%
Goodwill & intangibles
14.72%