1,113
RevenueRp B
2,618
2,593
2,586
2,635
2,580
2,537
2,562
2,605
2,660
2,662
1,239
0.62%
0.38%
46
16.79
Revenue growth%
6.73
5.07
7.78
6.78
5.35
4.69
5.28
3.87
2.93
2.54
18.20
3.87
5.18
6
24.60
Gross margin%
12.21
10.60
13.38
14.47
13.84
16.50
18.76
16.48
19.44
19.08
3.36
18.76
15.47
6
14.53
Operating margin%
12.26
13.28
11.85
10.71
8.33
9.43
11.74
11.43
11.10
9.37
4.84
11.10
11.26
33
7.74
Net margin%
15.54
13.65
13.18
10.80
13.45
11.66
14.03
11.36
10.73
8.98
29.72
11.36
12.42
43
14.76
P/E ratio (avg)x
6.909
7.362
7.510
7.140
6.904
6.679
6.950
6.997
8.077
9.226
34.56
6.997
7.068
44
15.04
EV/EBITx
31.43
31.67
28.32
27.28
27.67
28.26
25.15
25.27
21.89
21.95
35.85
25.15
27.48
49
6.41
FCF yield (avg)%
16.00
17.15
16.69
14.49
14.21
13.22
13.01
11.94
14.52
12.59
14.94
13.01
14.35
14
11.27
FCF margin%
9.60
9.22
8.42
7.19
9.41
7.86
5.46
4.15
1.26
0.40
2.84
4.15
7.53
34
1.122
FCF / Net incomex
1.716
1.729
1.538
1.435
1.453
1.572
1.662
1.462
1.615
1.633
1.405
1.615
1.593
16
18.69
ROIC%
9.55
9.67
11.53
11.72
13.27
13.81
15.08
17.38
16.99
14.99
10.69
15.08
13.54
57
26.94
Return on equity%
16.90
14.15
15.27
14.59
13.33
13.92
16.49
13.85
13.36
15.87
2.07
13.92
14.37
36
24.31
Return on assets%
5.22
4.74
6.85
5.91
4.92
6.58
6.20
6.26
5.69
2.79
29.49
6.20
5.80
56
26.79
EPSRp
12.47
14.37
17.18
20.21
20.42
24.42
29.56
32.76
35.30
41.03
28.96
14.98%
13.03%
—
16.54
EPS growth%
1.68
3.83
4.22
2.06
2.55
0.40
0.40
1.65
2.17
4.12
11.42
1.65
2.12
43
51.15
Bookvalue per shRp
8.97
9.45
8.43
8.54
9.17
9.12
8.07
7.02
7.45
6.55
20.37
(6.52%)
(3.63%)
—
43.76
FCF per shareRp
41.27
45.01
49.34
51.79
53.56
60.61
57.20
57.25
62.98
61.53
40.66
2.81%
3.73%
—
36.17
Dividend per shRp
54.79
60.47
70.27
68.06
79.72
83.21
92.45
109.26
119.62
126.60
14.11
9.69%
8.58%
—
10.27
Div yield (avg)%
9.04
6.63
7.01
8.47
10.98
13.30
15.56
14.21
13.18
11.54
4.85
13.30
11.26
11
10.10
Payout ratio%
14.61
11.82
12.26
14.85
17.53
18.39
19.30
18.95
19.32
18.96
29.09
18.96
17.96
14
18.59
Shares (diluted)B
32.50
33.61
37.16
42.01
46.13
45.31
44.51
44.89
50.59
53.01
18.38
2.82%
6.92%
53
3.89
Buyback yield%
4.36
4.29
2.13
1.79
0.40
0.55
0.40
0.40
0.40
0.40
15.71
0.40
0.47
8
0.298
D/E ratiox
0.391
0.387
0.339
0.333
0.292
0.273
0.251
0.234
0.247
0.266
1.073
0.251
0.282
61
1,644
Enterprise valueRp B
2,618
2,955
3,265
3,257
3,443
3,953
4,697
5,072
4,909
5,772
1,161
10.89%
8.30%
53
1,078
LT debtRp B
1,381
1,452
1,560
1,543
1,760
2,063
2,473
2,437
2,473
2,666
108.5
8.66%
7.64%
70
Cost of revenue
0.26%
0.99×
Operating expenses
0.42%
1.00×
Cash and investments
19.74%