84.09
RevenueRp B
220.1
232.6
243.5
246.6
254.0
259.1
268.5
278.0
288.7
298.3
89.49
3.27%
3.26%
38
26.34
Revenue growth%
17.93
20.02
17.07
19.38
17.64
19.04
16.82
19.10
21.38
23.80
22.11
19.10
19.07
66
5.18
Gross margin%
14.11
14.75
16.18
17.17
16.33
13.38
10.92
8.45
6.27
6.20
23.21
8.45
13.75
83
7.37
Operating margin%
32.64
34.94
33.31
32.75
34.27
32.22
34.95
34.31
33.18
32.67
2.91
33.18
33.25
12
21.89
Net margin%
17.03
14.76
15.22
17.79
20.21
23.07
24.32
23.85
24.78
25.65
18.20
24.32
21.64
19
32.64
P/E ratio (avg)x
32.55
32.96
30.94
35.13
34.78
39.25
45.01
52.60
58.97
63.74
30.92
52.60
37.19
45
10.96
EV/EBITx
66.94
65.73
73.26
86.44
97.96
97.81
107.7
127.6
134.6
133.6
13.72
127.6
97.88
60
7.69
FCF yield (avg)%
12.15
12.58
14.06
15.68
15.30
13.07
15.64
15.45
14.80
12.53
28.40
14.80
14.43
23
6.68
FCF margin%
25.68
26.91
29.16
26.57
26.86
26.59
25.99
24.32
23.86
24.56
5.49
24.56
26.28
8
1.279
FCF / Net incomex
2.040
2.374
2.651
2.469
2.765
3.003
3.110
3.387
3.556
3.844
1.402
3.387
2.884
53
21.43
ROIC%
10.64
10.84
7.92
7.07
10.03
8.59
6.25
3.80
4.46
5.64
17.48
5.64
7.49
20
29.49
Return on equity%
13.85
14.02
14.25
12.63
13.11
14.59
12.52
11.65
14.62
15.50
20.96
14.59
13.94
35
9.15
Return on assets%
16.36
15.79
16.77
18.21
21.09
19.67
21.36
22.30
22.82
25.11
28.00
22.30
20.38
47
111.21
EPSRp
34.50
37.27
36.71
34.55
33.63
30.33
27.71
25.14
27.88
28.79
121.34
(3.06%)
(2.67%)
—
14.97
EPS growth%
16.95
15.37
14.00
13.46
13.99
14.79
17.26
19.93
18.82
16.06
8.37
17.26
15.72
15
67.81
Bookvalue per shRp
50.81
47.63
45.26
42.57
43.22
39.91
44.23
45.78
43.20
39.76
88.68
(1.65%)
(2.19%)
—
24.24
FCF per shareRp
68.10
66.59
77.44
79.82
80.19
84.40
88.50
88.82
104.80
118.10
108.03
8.05%
7.13%
—
83.72
Dividend per shRp
184.61
220.25
253.01
271.68
276.34
290.79
337.06
373.36
370.52
376.08
66.13
6.36%
8.52%
—
21.23
Div yield (avg)%
11.41
13.75
14.93
12.38
11.20
13.88
14.31
15.22
15.70
15.22
17.04
15.22
14.09
27
4.77
Payout ratio%
0.44
0.40
3.08
3.13
3.82
6.52
8.68
9.80
11.81
12.80
15.72
9.80
5.17
76
652.0
Shares (diluted)M
799.0
793.3
772.0
774.9
713.2
703.9
717.4
787.9
738.0
729.7
659.6
0.46%
(0.25%)
69
22.41
Buyback yield%
13.63
12.03
10.47
12.59
15.54
13.07
14.80
15.69
15.48
15.67
27.41
15.48
14.22
27
0.802
D/E ratiox
0.656
0.721
0.656
0.644
0.582
0.557
0.578
0.634
0.610
0.672
0.405
0.610
0.639
78
41.03
Enterprise valueRp B
273.8
290.8
270.6
311.8
353.8
331.1
319.3
360.2
410.9
409.2
114.2
2.95%
3.65%
8
265.2
LT debtRp B
274.6
287.9
343.6
389.6
382.8
397.1
425.0
509.9
517.2
519.2
150.1
6.28%
7.09%
16
Cost of revenue
3.06%
0.98×
Operating expenses
3.44%
1.02×
Property and equipment
15.78%