628.6
RevenueRp B
1,263
1,371
1,426
1,548
1,624
1,769
1,873
1,961
2,100
2,270
644.0
6.92%
6.90%
60
25.73
Revenue growth%
18.08
16.82
18.81
17.58
17.39
19.57
19.63
21.47
21.40
19.67
4.74
19.67
19.19
37
18.12
Gross margin%
22.64
23.69
23.03
25.16
25.88
25.90
26.61
24.82
25.11
24.51
17.30
25.11
24.96
88
11.92
Operating margin%
37.91
37.09
37.94
35.19
33.49
33.55
33.85
35.14
34.94
33.05
25.57
33.85
35.04
6
6.77
Net margin%
13.56
14.33
12.38
13.72
14.78
12.89
11.15
8.56
11.33
10.27
17.11
11.15
12.64
58
21.01
P/E ratio (avg)x
24.07
24.21
23.32
22.31
22.72
21.48
19.07
19.76
21.25
19.14
32.85
19.76
21.90
33
27.42
EV/EBITx
37.29
40.72
39.10
41.58
40.62
42.61
42.35
45.78
48.74
48.23
13.20
45.78
41.97
69
10.06
FCF yield (avg)%
15.80
13.39
14.88
12.58
13.69
12.20
11.97
9.76
9.40
11.66
23.74
11.66
12.39
27
17.25
FCF margin%
10.45
9.11
7.50
5.81
6.59
3.64
5.03
7.71
8.17
8.87
9.12
7.71
7.61
74
0.747
FCF / Net incomex
0.904
0.956
0.953
0.962
0.951
1.033
0.932
0.846
0.846
0.812
1.154
0.846
0.942
18
18.52
ROIC%
7.46
7.10
9.03
10.34
10.85
13.65
15.12
17.02
14.24
12.09
15.32
14.24
11.47
53
18.66
Return on equity%
28.19
29.57
29.13
27.98
28.29
28.60
30.43
33.27
34.38
34.63
16.99
33.27
29.35
75
8.91
Return on assets%
24.03
27.03
27.74
25.60
26.10
23.23
21.44
20.69
19.00
19.99
23.74
20.69
23.63
36
219.54
EPSRp
184.63
183.69
199.02
211.17
229.29
236.42
255.45
274.93
245.78
262.79
224.01
2.77%
4.00%
—
18.97
EPS growth%
12.44
12.43
9.74
9.67
8.02
6.25
9.08
11.28
8.38
9.98
29.43
9.08
9.70
60
76.62
Bookvalue per shRp
102.37
107.61
111.95
119.53
117.01
114.94
131.78
143.53
147.06
144.47
117.39
4.31%
2.83%
—
118.49
FCF per shareRp
85.24
87.83
90.36
97.39
97.78
90.62
96.75
103.96
107.48
111.72
91.13
2.70%
2.94%
—
136.30
Dividend per shRp
37.72
36.79
39.57
44.17
46.08
46.77
50.92
56.79
53.64
54.04
35.96
3.24%
3.82%
—
26.29
Div yield (avg)%
24.61
23.20
24.51
24.66
25.08
25.55
28.10
27.04
27.44
25.41
28.51
27.04
25.25
61
8.62
Payout ratio%
24.80
24.90
25.65
24.73
25.48
27.23
29.42
30.94
31.40
32.66
9.64
30.94
26.44
44
6.674
Shares (diluted)B
7.026
7.898
8.817
8.606
9.544
10.40
10.06
10.15
10.97
11.57
6.677
3.92%
4.18%
58
4.28
Buyback yield%
16.56
16.73
14.58
17.06
16.54
15.41
16.96
19.86
21.62
19.48
27.21
19.48
16.84
59
1.481
D/E ratiox
0.954
0.925
0.946
0.913
0.991
0.961
0.897
0.904
0.801
0.828
0.344
0.897
0.919
52
297.5
Enterprise valueRp B
270.2
280.5
239.4
233.5
252.5
268.0
267.9
283.1
261.2
238.0
1,865
(1.17%)
(1.33%)
43
1,670
LT debtRp B
1,240
1,181
1,032
1,026
1,022
1,077
1,083
1,170
1,057
949.5
1,633
(1.46%)
(2.56%)
91
Cost of revenue
6.82%
0.99×
Operating expenses
7.07%
1.02×
Cash and investments
15.51%