4,907
RevenueRp B
3,125
3,255
3,417
3,505
3,627
3,803
3,992
4,050
4,222
4,332
5,277
3.62%
3.77%
23
13.13
Revenue growth%
20.08
17.75
19.39
18.05
19.00
20.67
20.02
19.61
21.80
20.99
3.84
20.67
19.82
28
10.88
Gross margin%
9.38
9.27
12.17
12.98
12.66
11.34
10.07
8.84
9.94
12.52
15.04
10.07
10.70
11
16.60
Operating margin%
24.01
25.18
26.44
26.34
28.51
31.01
29.61
30.60
29.07
29.61
22.42
29.61
28.79
86
28.59
Net margin%
21.78
22.69
21.26
22.85
23.89
23.38
23.20
25.93
26.20
25.85
5.89
25.85
23.29
91
37.86
P/E ratio (avg)x
20.69
18.70
19.79
18.66
17.13
15.59
14.99
16.01
16.44
14.94
29.63
15.59
16.79
18
8.746
EV/EBITx
14.46
14.01
15.11
15.66
18.02
20.15
22.02
21.81
22.05
22.85
7.394
22.02
19.09
60
29.56
FCF yield (avg)%
14.54
15.26
13.63
11.54
10.45
12.47
12.61
13.31
13.36
14.35
15.43
13.31
13.33
54
25.78
FCF margin%
5.26
5.62
7.61
8.86
10.64
11.88
11.05
9.85
7.47
6.60
7.62
9.85
8.23
86
1.140
FCF / Net incomex
1.828
2.050
2.396
2.352
2.736
2.982
3.322
3.739
4.192
4.825
1.692
3.739
2.859
7
18.72
ROIC%
13.76
15.14
18.13
17.08
16.79
17.90
20.29
17.40
15.58
13.41
19.59
17.40
16.93
68
9.35
Return on equity%
22.99
24.24
24.06
21.85
21.75
19.66
21.96
19.61
18.69
16.41
24.30
19.61
21.80
12
23.01
Return on assets%
24.24
23.10
23.36
21.05
22.75
23.50
24.18
25.91
27.46
27.85
7.59
25.91
23.84
14
2.27
EPSRp
1.69
1.54
1.69
1.82
2.02
2.00
2.12
2.28
2.51
2.56
2.53
4.87%
4.29%
—
6.91
EPS growth%
29.88
26.88
26.14
27.25
25.88
25.49
23.12
24.26
23.67
26.54
12.43
24.26
26.01
72
1.67
Bookvalue per shRp
1.85
2.05
2.14
2.17
2.09
2.34
2.61
2.88
3.23
3.32
2.35
9.70%
6.41%
—
2.18
FCF per shareRp
1.43
1.40
1.34
1.48
1.62
1.53
1.74
1.95
2.02
2.15
1.10
5.84%
4.08%
—
1.63
Dividend per shRp
1.72
1.77
1.92
2.00
1.93
2.02
2.23
2.18
2.29
2.12
1.52
1.91%
1.89%
—
26.69
Div yield (avg)%
21.16
22.79
24.18
22.78
20.69
20.17
18.14
18.16
17.74
18.92
9.63
18.16
20.43
9
2.49
Payout ratio%
8.44
10.02
12.80
15.52
12.85
15.60
18.35
18.87
19.40
20.91
14.68
18.87
15.56
81
1,063
Shares (diluted)B
1,064
1,179
1,201
1,118
1,118
1,230
1,108
1,188
1,109
1,073
1,078
(0.82%)
1.20%
95
14.21
Buyback yield%
32.44
32.52
33.73
33.93
33.18
31.69
29.38
27.55
28.66
30.71
28.05
29.38
32.06
77
0.248
D/E ratiox
0.733
0.752
0.894
1.017
1.044
1.186
1.144
1.126
1.202
1.386
0.796
1.186
1.085
39
2,483
Enterprise valueRp B
1,422
1,529
1,442
1,422
1,520
1,485
1,416
1,515
1,659
1,826
5,058
3.74%
3.92%
40
1,996
LT debtRp B
5,148
5,462
5,642
5,219
5,173
5,234
5,505
5,147
5,152
5,264
2,255
0.35%
(0.74%)
30
Cost of revenue
4.03%
1.03×
Operating expenses
3.13%
0.94×
Property and equipment
16.82%
Spread over hurdle
(6.53%)