616.9
RevenueRp B
697.8
694.4
693.1
698.7
706.5
706.5
698.0
706.3
721.2
734.2
662.1
0.77%
0.41%
86
29.31
Revenue growth%
8.29
11.02
13.12
10.63
8.20
8.64
8.77
6.41
8.63
9.95
22.79
8.64
8.71
71
24.90
Gross margin%
9.90
7.18
5.60
5.23
3.81
6.50
8.24
7.80
7.69
7.90
7.53
7.80
7.44
87
9.61
Operating margin%
0.40
0.40
0.40
3.34
6.13
7.70
9.82
12.05
13.84
13.52
20.73
12.05
6.91
53
8.67
Net margin%
11.38
11.36
12.39
14.62
14.76
12.13
11.33
12.46
12.91
14.02
28.98
12.46
12.43
38
30.29
P/E ratio (avg)x
40.23
46.46
53.52
63.80
77.24
92.95
111.3
112.3
121.7
119.7
25.97
112.3
85.09
21
14.20
EV/EBITx
13.49
14.73
16.53
15.28
16.12
18.23
18.71
19.75
20.97
20.44
6.417
19.75
17.38
42
27.94
FCF yield (avg)%
26.42
29.11
27.51
27.43
27.53
28.24
29.32
28.13
27.61
27.22
2.43
28.13
27.57
65
20.14
FCF margin%
15.58
16.72
15.61
16.07
18.06
16.67
13.81
14.68
17.57
15.21
29.42
15.21
15.84
24
1.630
FCF / Net incomex
0.364
0.389
0.408
0.358
0.350
0.359
0.356
0.311
0.343
0.344
0.688
0.344
0.357
19
9.24
ROIC%
7.59
6.84
7.56
5.17
2.81
0.40
2.60
1.76
3.33
5.37
19.03
2.60
4.25
16
22.72
Return on equity%
25.66
25.52
27.17
24.55
22.85
22.18
19.34
21.81
24.20
22.22
22.04
22.18
23.53
84
3.09
Return on assets%
9.58
10.55
10.08
12.78
12.92
10.76
13.21
12.55
12.08
13.95
17.47
12.55
12.31
46
171.77
EPSRp
117.17
114.79
109.22
124.90
124.35
117.59
131.67
129.36
129.46
119.84
183.88
(0.74%)
0.31%
—
8.87
EPS growth%
27.24
27.40
29.76
31.32
31.45
28.84
26.33
28.56
29.69
30.36
8.11
28.84
29.26
82
46.78
Bookvalue per shRp
132.90
128.49
132.13
144.46
124.29
115.88
104.93
112.62
107.55
113.69
54.53
(1.77%)
(1.15%)
—
142.79
FCF per shareRp
186.50
202.51
232.10
273.40
322.78
346.90
364.33
368.46
378.33
450.69
98.06
6.90%
9.45%
—
39.67
Dividend per shRp
207.32
205.67
188.88
175.76
162.19
174.39
176.57
195.28
186.93
176.96
82.40
1.76%
(1.77%)
—
8.59
Div yield (avg)%
19.43
18.31
19.16
17.19
17.85
16.95
16.45
17.90
17.07
19.35
7.12
17.07
17.87
11
18.05
Payout ratio%
24.81
22.58
21.87
23.70
24.18
23.82
24.33
22.36
19.82
19.01
19.79
22.36
23.14
59
2.689
Shares (diluted)B
2.554
2.791
2.692
2.366
2.387
2.248
2.182
1.931
2.039
2.044
2.602
(3.05%)
(1.19%)
7
25.70
Buyback yield%
27.00
24.34
25.49
27.86
27.30
25.84
22.85
23.12
22.94
24.10
6.62
23.12
24.91
27
0.756
D/E ratiox
0.531
0.506
0.522
0.454
0.492
0.462
0.425
0.390
0.389
0.368
0.454
0.390
0.458
76
340.6
Enterprise valueRp B
617.9
682.8
741.8
707.4
792.1
924.3
1,008
1,001
1,129
1,187
607.9
8.43%
6.62%
6
621.6
LT debtRp B
651.0
583.9
640.1
704.3
717.0
684.4
731.8
783.0
863.6
826.7
100.2
2.89%
2.45%
92
Cost of revenue
0.61%
1.02×
Operating expenses
0.07%
0.97×
Cash and investments
18.07%
Spread over hurdle
25.11%