2,321
RevenueRp B
2,111
2,260
2,341
2,460
2,564
2,666
2,794
2,870
2,975
3,062
2,468
3.61%
4.27%
71
27.06
Revenue growth%
4.84
1.99
0.40
0.40
0.40
0.40
1.65
0.98
0.40
2.79
9.95
0.98
0.69
42
23.51
Gross margin%
3.90
1.05
2.59
2.19
3.17
4.01
2.38
1.06
1.57
1.93
27.69
1.93
2.29
54
16.04
Operating margin%
3.91
2.06
3.56
2.66
4.33
3.00
1.72
0.66
2.82
4.15
10.41
2.82
2.91
12
23.66
Net margin%
2.66
0.40
0.40
0.40
0.40
0.40
0.64
0.40
1.18
1.72
12.92
0.64
0.40
36
36.91
P/E ratio (avg)x
16.63
17.74
15.62
16.00
14.04
14.81
13.50
13.99
14.68
14.74
11.14
14.68
14.77
69
8.497
EV/EBITx
29.32
34.39
39.34
38.10
43.09
50.30
57.84
62.87
68.72
65.04
23.24
62.87
46.70
45
16.96
FCF yield (avg)%
12.82
10.32
11.25
12.60
9.76
11.80
13.13
15.98
13.73
14.79
4.14
13.73
12.71
91
2.66
FCF margin%
34.85
35.81
37.35
34.72
35.16
33.41
32.94
35.84
35.07
36.92
4.05
35.07
35.11
15
0.142
FCF / Net incomex
1.042
1.025
1.071
1.001
1.009
0.964
0.891
0.868
0.996
1.112
0.520
0.964
1.005
68
2.19
ROIC%
28.77
27.09
24.13
25.37
26.84
28.39
29.16
30.26
32.66
32.07
29.61
30.26
28.58
47
27.93
Return on equity%
27.43
25.98
26.97
27.90
30.78
32.17
33.69
35.90
37.44
35.24
14.27
35.24
31.47
90
20.76
Return on assets%
10.57
11.15
12.73
9.86
7.85
10.69
11.79
10.34
9.64
7.27
16.52
10.34
10.46
13
1,025
EPSRp
751.85
740.44
747.83
840.32
911.20
959.51
1,036
1,046
1,111
1,155
1,138
4.86%
4.66%
—
14.96
EPS growth%
17.08
14.27
17.20
14.79
13.34
12.29
14.69
16.72
14.28
15.59
22.31
14.69
14.74
48
729.91
Bookvalue per shRp
1,359
1,346
1,251
1,119
1,235
1,362
1,306
1,185
1,126
1,266
449.09
0.49%
(0.41%)
—
1,266
FCF per shareRp
512.38
557.93
544.96
591.58
628.51
643.18
623.08
721.34
841.91
999.38
1,267
9.72%
7.53%
—
1,087
Dividend per shRp
850.16
901.92
1,033
1,042
1,263
1,451
1,706
1,948
1,931
2,334
488.54
13.06%
10.97%
—
25.54
Div yield (avg)%
3.01
5.74
2.96
3.54
2.52
3.32
4.24
2.53
2.31
2.73
17.32
2.73
2.98
64
26.79
Payout ratio%
14.25
11.81
8.92
6.77
7.79
7.92
7.53
8.88
8.11
5.30
6.62
7.92
8.02
41
1.322
Shares (diluted)B
2.276
2.575
2.651
3.064
3.623
3.715
4.034
4.605
5.366
5.774
1.387
9.77%
9.73%
7
8.89
Buyback yield%
14.61
17.15
18.63
20.79
19.27
18.97
19.89
22.22
24.88
23.51
2.49
22.22
19.58
40
1.327
D/E ratiox
0.914
0.954
0.971
0.963
1.076
1.223
1.402
1.626
1.787
1.981
0.258
1.626
1.150
74
910.1
Enterprise valueRp B
201.0
218.3
251.0
290.5
325.9
393.5
440.4
491.5
493.4
504.5
669.8
9.13%
11.35%
46
664.6
LT debtRp B
1,126
1,202
1,378
1,346
1,518
1,741
1,729
1,895
1,838
2,057
2,005
6.26%
7.25%
27
Cost of revenue
4.15%
0.99×
Operating expenses
4.58%
1.03×
Property and equipment
19.27%