45.08
RevenueRp B
68.47
67.27
66.95
67.58
67.34
68.26
69.19
70.20
69.79
70.61
49.70
0.95%
0.43%
46
12.64
Revenue growth%
18.70
19.14
20.69
19.55
20.07
22.95
24.01
24.42
26.70
28.97
28.08
24.42
21.82
34
28.93
Gross margin%
8.28
9.65
8.56
9.97
11.01
10.07
8.83
9.66
7.28
7.77
18.57
8.83
9.24
66
13.96
Operating margin%
28.70
29.57
32.21
34.06
32.47
30.00
32.63
32.36
34.63
35.83
3.40
32.63
32.42
75
21.97
Net margin%
11.28
13.02
11.42
13.58
14.75
12.76
10.69
12.03
11.32
13.34
21.61
12.03
12.40
51
34.80
P/E ratio (avg)x
19.50
18.79
19.50
17.60
18.26
19.18
17.32
19.33
19.57
19.54
21.88
19.33
19.26
48
26.48
EV/EBITx
7.061
6.003
5.830
5.103
5.341
4.968
4.349
4.057
3.756
3.791
19.69
4.057
5.035
53
28.63
FCF yield (avg)%
27.85
27.39
26.56
26.84
26.32
23.98
21.36
19.14
19.27
19.70
9.20
19.70
25.15
77
8.58
FCF margin%
7.58
8.67
10.27
8.15
8.71
6.91
4.95
5.23
5.73
8.67
7.29
5.73
7.86
72
1.289
FCF / Net incomex
0.690
0.694
0.718
0.714
0.663
0.583
0.524
0.517
0.542
0.535
0.595
0.535
0.623
54
8.70
ROIC%
6.03
5.93
7.15
4.78
4.38
2.39
2.82
1.08
0.60
0.40
25.45
1.08
3.60
45
18.81
Return on equity%
29.18
31.56
32.88
29.98
31.67
30.42
29.16
26.25
29.18
28.35
24.61
29.16
29.58
84
24.66
Return on assets%
22.65
22.56
23.96
26.67
27.55
27.47
27.85
29.28
30.51
31.96
18.09
29.28
27.51
29
11.82
EPSRp
3.30
3.09
3.43
3.15
3.11
2.92
3.21
3.14
2.89
3.12
12.82
0.05%
(1.74%)
—
12.17
EPS growth%
19.58
20.15
20.51
17.66
17.71
17.48
16.25
16.40
15.01
12.35
28.76
16.25
17.57
15
15.42
Bookvalue per shRp
4.63
4.46
5.13
5.57
6.04
6.91
7.08
6.87
7.83
7.59
4.80
4.67%
5.79%
—
13.19
FCF per shareRp
8.73
8.74
9.63
10.44
11.64
12.23
13.68
12.67
11.62
11.61
12.86
(0.06%)
1.70%
—
7.38
Dividend per shRp
7.93
7.61
7.81
7.91
8.20
7.19
6.57
6.49
5.94
6.29
4.41
(5.16%)
(3.37%)
—
21.65
Div yield (avg)%
9.62
12.47
11.06
8.30
8.72
7.22
7.55
7.63
6.82
4.12
6.53
7.22
7.96
15
26.65
Payout ratio%
9.82
10.17
9.28
10.00
7.70
9.82
7.34
8.87
6.40
6.87
4.19
7.34
9.08
73
2.136
Shares (diluted)B
3.052
3.678
3.985
4.516
5.489
6.327
6.840
7.039
8.377
8.846
2.119
10.02%
13.33%
33
13.63
Buyback yield%
0.40
0.40
0.40
2.35
2.58
3.26
2.51
1.07
0.40
2.85
19.63
2.51
1.71
77
0.832
D/E ratiox
0.551
0.582
0.577
0.503
0.455
0.406
0.443
0.438
0.412
0.418
0.605
0.418
0.449
39
51.02
Enterprise valueRp B
52.74
50.16
47.41
49.89
49.23
53.32
56.17
55.75
54.37
53.94
27.17
1.84%
1.26%
67
7.656
LT debtRp B
28.11
30.49
36.55
39.01
44.68
51.32
56.66
63.69
70.46
79.50
40.91
12.22%
11.92%
39
Cost of revenue
0.33%
0.99×
Operating expenses
0.66%
1.02×
Cash and investments
20.27%
Goodwill & intangibles
14.76%