1,523
RevenueRp B
9,508
9,729
9,709
9,797
9,717
9,827
9,777
9,702
9,832
10,080
1,617
0.74%
0.95%
27
3.39
Revenue growth%
11.56
12.48
11.20
12.69
12.45
14.50
11.87
9.31
9.45
8.07
25.05
9.45
11.72
59
7.36
Gross margin%
26.69
24.31
22.14
19.29
19.47
19.74
19.79
18.29
21.03
22.29
12.10
19.79
20.41
42
12.50
Operating margin%
8.15
7.70
9.80
9.74
8.76
6.03
8.10
6.03
8.48
8.83
11.85
8.10
8.31
9
29.55
Net margin%
24.38
22.46
21.34
20.27
21.44
24.19
27.18
28.04
25.66
25.87
11.60
25.87
24.29
11
31.65
P/E ratio (avg)x
19.83
22.93
22.55
26.51
25.90
27.71
26.90
31.63
35.13
40.44
36.95
31.63
26.70
81
14.09
EV/EBITx
44.46
47.28
51.15
58.61
59.12
54.54
60.89
61.69
67.33
65.59
30.63
61.69
58.86
84
17.23
FCF yield (avg)%
16.49
15.16
14.63
11.88
11.28
12.33
10.70
9.05
7.73
6.60
12.80
9.05
11.58
93
6.15
FCF margin%
11.87
14.49
16.66
17.20
19.39
21.58
19.64
17.69
18.53
19.75
4.80
19.64
18.11
25
0.946
FCF / Net incomex
0.266
0.267
0.280
0.306
0.335
0.383
0.388
0.433
0.452
0.428
0.897
0.428
0.359
41
2.62
ROIC%
14.72
17.46
16.52
18.08
15.15
15.74
14.22
15.24
13.64
12.56
2.47
14.22
15.19
91
17.39
Return on equity%
8.08
7.35
8.60
8.46
7.81
5.56
3.84
2.60
3.33
3.74
27.22
3.74
6.45
57
17.52
Return on assets%
3.06
0.40
3.18
1.83
3.08
4.09
2.03
2.87
3.73
1.94
24.53
2.87
2.96
38
430.38
EPSRp
301.33
300.53
279.69
300.61
292.10
294.36
323.87
342.72
391.93
455.24
443.93
9.28%
5.03%
—
2.51
EPS growth%
11.43
13.07
15.77
18.55
15.60
13.73
15.34
14.44
14.54
13.02
20.81
14.44
14.49
59
189.17
Bookvalue per shRp
778.08
762.72
788.62
741.59
689.26
785.70
906.11
1,041
1,176
1,343
902.79
14.28%
5.70%
—
164.58
FCF per shareRp
370.72
390.53
399.06
372.76
403.84
395.01
379.15
346.32
332.39
346.34
203.02
(3.03%)
(0.03%)
—
807.41
Dividend per shRp
580.69
526.23
549.63
605.41
570.35
595.67
549.91
591.51
585.01
548.54
763.01
(0.78%)
(0.73%)
—
23.30
Div yield (avg)%
34.09
34.38
37.25
35.68
33.72
35.47
33.88
31.86
34.00
32.80
9.63
33.88
34.05
70
4.23
Payout ratio%
21.97
23.04
24.88
26.29
25.55
23.28
23.86
24.92
26.56
25.30
16.13
24.92
24.90
16
3.343
Shares (diluted)B
4.261
4.004
4.378
4.161
3.980
3.933
4.116
4.163
3.864
3.659
3.330
(1.67%)
(0.53%)
85
17.28
Buyback yield%
12.92
11.57
9.20
8.18
9.43
7.51
7.61
7.64
9.01
11.41
6.64
7.64
9.10
7
0.807
D/E ratiox
1.384
1.371
1.346
1.244
1.101
1.143
1.244
1.269
1.204
1.052
0.585
1.204
1.244
65
4,908
Enterprise valueRp B
5,179
5,766
6,642
7,656
8,124
9,220
9,877
9,354
9,638
11,168
2,827
6.57%
8.78%
79
582.7
LT debtRp B
4,748
4,253
4,508
4,659
4,725
4,448
4,499
4,206
4,154
4,411
7,848
(1.37%)
(1.42%)
93
Cost of revenue
0.77%
0.98×
Operating expenses
1.34%
1.04×
Property and equipment
16.68%
Goodwill & intangibles
16.03%