247.0
RevenueRp B
2,392
2,370
2,385
2,431
2,486
2,555
2,607
2,572
2,606
2,621
259.6
1.06%
0.75%
88
21.97
Revenue growth%
11.85
14.65
15.55
16.21
18.84
17.29
16.77
15.63
14.46
16.16
28.27
16.16
15.90
85
25.29
Gross margin%
14.32
14.19
12.90
13.59
15.67
16.95
18.48
20.10
19.32
20.91
21.19
19.32
16.31
42
21.79
Operating margin%
27.23
26.20
26.66
23.96
21.61
21.19
20.16
20.14
22.72
23.50
21.96
21.19
23.11
80
9.81
Net margin%
17.18
17.88
20.29
18.02
16.57
19.34
16.46
13.50
11.87
14.49
18.24
14.49
16.88
90
17.98
P/E ratio (avg)x
25.95
28.64
30.51
28.05
26.17
28.04
30.53
34.50
35.31
38.03
17.95
34.50
29.57
40
31.85
EV/EBITx
6.376
5.635
5.986
6.113
6.255
5.593
6.106
5.911
6.053
5.934
16.92
5.934
6.019
69
26.07
FCF yield (avg)%
18.95
20.08
17.98
17.40
14.43
12.91
10.80
13.05
13.25
15.54
29.98
13.05
14.98
49
7.01
FCF margin%
23.56
26.26
26.16
26.17
26.31
28.00
30.03
29.25
28.32
30.87
17.96
29.25
27.16
28
1.755
FCF / Net incomex
0.819
0.888
0.857
0.773
0.807
0.791
0.758
0.754
0.853
0.845
1.780
0.791
0.813
34
29.72
ROIC%
16.51
17.54
16.67
16.06
15.60
15.30
17.82
16.92
17.04
19.39
21.26
17.04
16.80
6
17.69
Return on equity%
21.18
19.33
20.59
18.09
16.75
14.15
14.42
11.49
14.03
14.80
16.28
14.15
15.77
92
2.98
Return on assets%
24.33
23.65
25.13
26.35
27.01
24.07
21.35
19.33
20.65
22.65
7.24
21.35
23.86
37
505.21
EPSRp
241.31
260.82
278.96
275.40
282.49
255.70
278.21
252.50
260.50
269.52
524.69
(0.94%)
0.44%
—
9.67
EPS growth%
16.22
18.21
15.21
18.14
17.35
17.65
15.33
17.52
15.60
13.25
26.97
15.60
16.78
16
445.86
Bookvalue per shRp
447.50
448.72
493.85
518.86
551.76
566.85
581.04
572.51
624.50
741.01
115.28
6.08%
5.14%
—
91.48
FCF per shareRp
301.48
284.56
310.32
295.37
279.70
290.45
300.48
299.25
265.74
266.91
608.29
(0.93%)
(2.08%)
—
529.16
Dividend per shRp
160.93
165.50
167.70
173.80
170.82
198.16
207.78
208.28
213.70
244.57
356.21
7.44%
4.44%
—
29.81
Div yield (avg)%
20.99
21.47
24.24
23.71
22.54
20.06
18.18
20.95
18.59
16.14
7.45
18.59
20.97
81
29.32
Payout ratio%
23.79
24.44
24.60
25.36
22.66
20.33
18.98
16.96
19.41
18.60
12.15
18.98
21.50
64
1.870
Shares (diluted)B
1.716
1.582
1.483
1.389
1.311
1.385
1.498
1.426
1.285
1.215
1.850
(1.49%)
(3.18%)
64
3.68
Buyback yield%
11.87
13.18
15.32
17.22
18.10
20.36
21.33
20.26
20.32
17.39
26.62
20.32
17.75
59
1.441
D/E ratiox
1.635
1.624
1.538
1.530
1.605
1.567
1.470
1.384
1.479
1.563
1.510
1.479
1.551
91
2,145
Enterprise valueRp B
3,001
3,189
3,499
3,154
3,225
3,503
3,297
3,136
3,497
3,386
1,901
0.98%
1.72%
87
1,984
LT debtRp B
2,879
2,688
2,945
3,270
3,196
2,914
2,647
2,614
2,771
2,682
2,348
(3.45%)
(1.49%)
66
Cost of revenue
0.93%
1.02×
Operating expenses
0.73%
1.00×
Spread over hurdle
(4.00%)