9.128
RevenueRp B
7.547
8.029
8.659
9.157
9.924
10.77
11.25
11.68
12.30
13.22
9.716
5.91%
6.55%
26
4.97
Revenue growth%
13.72
13.07
12.70
10.40
10.17
11.42
11.82
14.78
16.46
18.99
3.87
14.78
12.88
66
15.03
Gross margin%
26.68
28.69
28.30
30.49
30.60
31.96
29.14
26.41
27.24
28.74
3.53
28.74
28.72
35
23.02
Operating margin%
24.22
27.20
27.68
24.84
26.13
24.54
22.49
21.84
19.23
19.99
16.70
21.84
24.38
84
9.68
Net margin%
22.54
24.49
24.25
26.57
27.44
25.62
23.87
25.40
27.44
26.81
19.24
25.62
25.51
36
35.08
P/E ratio (avg)x
27.45
27.14
28.27
29.79
29.68
26.66
27.05
26.40
27.81
30.58
17.17
27.05
27.63
80
29.53
EV/EBITx
28.63
30.02
28.11
27.63
28.67
32.73
36.60
34.98
33.47
37.70
22.80
34.98
31.38
14
19.04
FCF yield (avg)%
7.48
5.22
3.42
4.39
1.97
0.40
0.40
0.40
0.40
0.40
17.66
0.40
1.19
75
3.90
FCF margin%
13.51
11.68
12.96
13.70
13.36
12.21
12.11
11.13
13.50
14.13
25.40
12.21
13.16
21
0.689
FCF / Net incomex
1.325
1.578
1.872
1.844
1.948
1.903
1.975
1.936
2.050
2.350
1.072
1.975
1.919
61
28.73
ROIC%
9.29
8.36
10.70
11.38
9.98
10.49
11.01
8.55
10.93
11.15
29.22
10.93
10.59
76
23.68
Return on equity%
22.22
24.83
22.05
23.10
21.89
24.19
22.41
21.68
22.84
25.43
14.75
22.84
22.63
36
9.19
Return on assets%
32.13
33.79
36.03
35.55
35.83
35.29
34.48
34.07
33.59
32.47
7.35
34.07
34.28
75
9.76
EPSRp
3.79
4.01
4.45
4.00
3.90
3.62
3.47
3.62
3.28
3.46
10.25
(2.35%)
(1.62%)
—
3.15
EPS growth%
17.04
17.81
18.85
18.91
20.47
17.64
17.24
19.76
19.94
19.69
26.89
19.69
18.88
64
6.52
Bookvalue per shRp
7.58
7.67
8.75
8.90
8.48
8.69
9.57
9.29
8.76
9.51
3.65
2.31%
2.72%
—
5.76
FCF per shareRp
2.86
3.19
3.28
3.11
3.02
2.85
3.06
3.45
3.58
3.73
3.56
4.32%
2.27%
—
5.78
Dividend per shRp
12.39
12.20
13.64
14.27
16.40
18.75
20.29
22.11
24.13
26.68
1.89
10.23%
8.90%
—
13.32
Div yield (avg)%
31.76
32.55
34.67
34.10
34.58
33.62
35.43
34.51
36.58
36.72
14.02
35.43
34.55
15
9.95
Payout ratio%
8.44
8.02
7.97
9.87
7.13
6.74
5.83
4.30
4.24
3.59
26.93
4.30
6.93
55
1.614
Shares (diluted)B
1.388
1.304
1.402
1.438
1.249
1.225
1.283
1.239
1.147
1.153
1.611
(1.60%)
(1.19%)
62
13.86
Buyback yield%
14.29
16.20
13.87
14.56
13.68
14.88
13.84
13.79
15.32
15.58
25.87
14.88
14.43
19
1.705
D/E ratiox
1.308
1.290
1.122
1.134
1.128
1.127
1.198
1.155
1.254
1.214
1.268
1.198
1.177
10
5.064
Enterprise valueRp B
13.28
12.29
11.83
13.17
13.37
13.50
14.17
13.60
12.50
13.28
8.862
(0.13%)
(0.44%)
26
9.683
LT debtRp B
2.716
2.720
2.665
2.562
2.808
2.742
2.605
2.475
2.762
2.827
17.77
0.13%
0.03%
66
Cost of revenue
6.30%
0.98×
Operating expenses
6.47%
0.99×
Property and equipment
16.72%