255.1
RevenueRp B
1,591
1,586
1,645
1,645
1,685
1,732
1,773
1,797
1,792
1,829
285.3
1.66%
1.49%
74
16.37
Revenue growth%
24.43
22.93
21.31
22.60
25.07
27.60
29.18
31.20
32.58
30.42
29.96
30.42
26.33
26
14.76
Gross margin%
12.86
10.18
12.42
11.50
11.86
11.34
14.04
12.82
15.07
16.58
6.67
14.04
12.62
19
11.40
Operating margin%
4.94
7.90
9.55
7.84
9.56
7.60
10.24
7.94
7.48
7.77
21.70
7.77
7.87
64
21.57
Net margin%
17.37
15.37
17.48
16.82
19.00
17.84
20.83
18.38
17.00
16.75
29.99
17.84
17.43
21
32.38
P/E ratio (avg)x
19.61
19.74
20.34
18.56
19.88
20.80
18.75
20.46
19.23
19.06
25.57
19.23
19.67
71
36.00
EV/EBITx
27.01
29.78
31.72
32.60
32.31
33.99
39.99
43.11
42.04
43.59
20.05
42.04
33.30
50
21.72
FCF yield (avg)%
19.94
18.18
18.24
18.09
17.55
17.48
17.59
17.86
15.36
16.41
21.70
17.48
17.72
37
23.10
FCF margin%
10.60
10.77
13.48
14.43
11.59
10.30
8.07
6.18
5.97
8.81
28.55
8.07
10.45
91
0.948
FCF / Net incomex
1.617
1.668
1.827
2.006
2.086
2.333
2.599
2.576
2.645
2.723
1.176
2.599
2.210
44
7.76
ROIC%
20.61
23.07
22.81
24.44
24.48
21.75
23.47
22.14
22.53
24.19
13.81
22.53
22.94
51
12.87
Return on equity%
12.12
11.34
11.41
9.16
10.62
9.10
7.45
6.99
7.78
9.39
25.04
7.78
9.28
63
16.29
Return on assets%
6.84
9.21
7.94
6.49
8.74
8.55
6.87
4.99
2.29
3.27
16.78
4.99
6.86
50
30.71
EPSRp
29.55
32.91
35.01
36.23
37.41
39.55
40.24
44.41
48.47
48.73
32.79
5.43%
6.53%
—
22.23
EPS growth%
15.98
16.18
19.01
19.48
19.10
20.75
22.90
20.49
18.36
20.12
29.63
20.49
19.29
57
7.10
Bookvalue per shRp
34.24
38.19
39.83
39.30
43.36
41.58
46.47
54.14
51.71
58.06
28.49
6.01%
5.39%
—
18.15
FCF per shareRp
66.57
78.57
75.46
80.96
81.30
91.50
106.74
113.77
125.38
131.47
21.79
10.09%
7.75%
—
17.75
Dividend per shRp
30.57
27.49
24.61
25.71
27.08
25.03
22.46
21.95
19.62
20.40
34.71
(5.50%)
(4.09%)
—
27.59
Div yield (avg)%
9.09
6.84
8.05
8.92
9.00
6.64
7.51
9.81
11.08
10.17
5.53
9.81
8.96
88
5.88
Payout ratio%
28.68
30.84
32.98
33.74
36.05
33.49
35.95
36.04
38.19
36.78
22.28
36.04
34.84
73
13.20
Shares (diluted)B
14.46
16.56
16.94
15.93
15.25
14.24
14.68
14.01
13.58
15.35
13.66
0.13%
1.12%
32
11.40
Buyback yield%
21.87
21.47
18.94
17.24
19.25
19.91
22.90
20.80
19.52
21.09
16.33
20.80
20.36
30
0.591
D/E ratiox
1.414
1.251
1.210
1.083
1.012
1.125
1.191
1.267
1.228
1.196
1.771
1.196
1.203
6
1,328
Enterprise valueRp B
737.0
749.6
831.0
893.4
954.5
1,075
1,253
1,275
1,489
1,541
650.1
10.06%
8.84%
54
820.0
LT debtRp B
1,457
1,519
1,488
1,594
1,417
1,534
1,714
1,803
1,892
1,989
1,577
7.02%
3.55%
32
Cost of revenue
1.65%
1.02×
Operating expenses
0.45%
0.90×
Property and equipment
15.75%