514.0
RevenueRp B
282.5
307.8
326.1
346.5
377.7
412.6
439.0
469.3
513.1
542.8
533.2
7.52%
7.36%
15
3.02
Revenue growth%
17.82
14.88
15.12
17.11
18.79
17.93
16.17
16.64
16.79
15.09
22.07
16.64
16.71
75
29.17
Gross margin%
15.93
16.89
14.41
12.95
14.67
14.85
12.22
12.03
13.29
12.21
5.23
12.22
13.85
7
23.04
Operating margin%
13.10
11.43
10.72
10.75
8.59
10.31
9.65
9.72
8.78
8.07
22.21
9.65
10.02
11
26.40
Net margin%
36.43
36.57
34.61
31.82
32.12
29.32
30.10
27.53
26.38
26.43
20.63
27.53
30.96
68
16.47
P/E ratio (avg)x
11.78
11.20
10.51
10.77
11.78
11.38
11.74
13.46
14.40
15.27
15.36
13.46
11.76
29
14.88
EV/EBITx
20.00
22.68
25.07
25.36
27.42
26.07
23.34
24.64
24.63
27.32
12.81
24.64
24.85
44
15.33
FCF yield (avg)%
31.76
33.39
33.31
33.73
32.81
30.32
27.67
29.43
30.72
28.02
27.69
29.43
31.24
15
9.41
FCF margin%
12.41
12.61
11.95
10.02
8.95
6.33
4.04
6.98
5.77
5.85
5.75
5.85
7.97
24
0.437
FCF / Net incomex
0.318
0.317
0.276
0.262
0.270
0.259
0.274
0.243
0.219
0.214
1.743
0.243
0.266
83
3.90
ROIC%
12.48
13.50
13.14
15.81
13.51
11.52
11.18
8.42
8.05
8.69
19.46
8.69
12.00
57
10.62
Return on equity%
30.08
30.13
28.29
29.87
30.53
29.45
29.38
30.59
33.41
30.43
5.37
30.43
30.10
54
7.33
Return on assets%
16.12
18.67
21.47
24.25
26.48
26.65
24.14
22.75
20.05
18.64
15.06
22.75
22.11
29
126.98
EPSRp
99.96
100.24
93.63
87.90
95.43
99.77
94.57
81.45
84.27
75.60
129.65
(4.55%)
(3.65%)
—
23.36
EPS growth%
30.03
31.76
31.98
32.97
32.39
31.68
34.64
32.92
35.65
35.40
7.41
34.64
32.65
43
182.15
Bookvalue per shRp
100.72
95.16
94.72
106.62
116.08
129.18
134.97
128.30
141.41
140.77
175.96
3.93%
2.56%
—
49.42
FCF per shareRp
168.01
179.41
188.67
185.20
172.92
160.90
154.78
153.51
164.99
162.29
91.23
(1.26%)
(0.58%)
—
136.49
Dividend per shRp
236.25
279.43
307.25
297.77
297.76
312.71
327.12
392.75
426.16
443.35
81.06
8.29%
8.30%
—
4.63
Div yield (avg)%
20.37
17.40
15.65
16.88
19.18
16.51
19.01
19.33
18.88
17.79
17.02
18.88
18.34
85
14.52
Payout ratio%
0.40
1.35
1.02
0.58
0.40
0.40
2.53
5.44
2.66
4.16
19.97
2.66
1.19
34
2.484
Shares (diluted)B
3.331
3.774
3.495
3.664
3.634
4.069
4.063
3.812
4.065
3.944
2.491
1.65%
1.81%
14
7.47
Buyback yield%
4.67
3.23
3.64
3.38
4.88
5.42
7.12
8.89
6.95
4.34
10.92
6.95
4.78
84
0.782
D/E ratiox
1.079
0.970
0.936
0.922
0.837
0.785
0.724
0.689
0.681
0.655
0.206
0.689
0.811
38
309.6
Enterprise valueRp B
577.5
567.7
612.0
639.1
642.0
567.8
550.3
593.1
548.2
555.2
566.4
(2.87%)
(0.87%)
38
221.1
LT debtRp B
424.5
405.6
439.5
449.1
514.9
526.7
597.4
692.6
772.1
897.7
73.99
11.76%
8.34%
53
Cost of revenue
7.14%
0.98×
Operating expenses
7.43%
1.01×
Cash and investments
15.31%