581.3
RevenueRp B
663.5
698.3
737.5
789.5
820.1
862.3
918.4
972.0
1,041
1,090
597.4
5.85%
5.84%
71
2.44
Revenue growth%
14.68
17.46
16.52
18.94
18.59
15.76
17.96
19.00
16.48
19.04
18.61
17.96
17.71
50
13.90
Gross margin%
28.68
28.34
30.27
31.39
30.85
33.59
32.19
30.11
32.26
31.86
7.47
32.19
31.12
89
7.05
Operating margin%
16.27
17.45
14.78
17.55
16.30
14.16
14.88
15.15
17.17
14.28
28.35
14.88
15.71
47
4.18
Net margin%
14.19
11.50
14.22
12.01
14.69
12.29
12.09
9.49
8.07
5.17
6.66
9.49
12.05
9
13.51
P/E ratio (avg)x
44.32
42.25
45.95
47.02
47.07
51.92
59.41
63.84
65.25
74.45
12.84
63.84
49.50
59
8.348
EV/EBITx
6.701
6.638
6.807
5.990
6.440
6.425
6.125
6.482
6.173
6.590
23.30
6.425
6.461
46
19.70
FCF yield (avg)%
24.06
24.46
26.47
24.68
27.10
24.75
22.41
21.46
19.95
22.38
25.46
22.38
24.26
22
24.92
FCF margin%
27.17
28.46
26.71
25.42
22.68
23.24
25.77
28.15
26.44
23.95
7.35
25.77
26.10
65
1.498
FCF / Net incomex
1.133
1.142
1.123
1.064
1.090
1.152
1.191
1.131
1.087
0.977
0.971
1.131
1.127
46
21.44
ROIC%
19.26
17.61
17.23
19.59
21.92
19.96
20.42
22.78
21.63
23.55
11.76
21.63
20.19
16
26.75
Return on equity%
16.77
16.95
17.86
20.17
19.75
17.31
16.84
18.71
17.38
16.17
16.62
17.31
17.35
56
10.38
Return on assets%
9.90
12.88
11.72
10.37
13.35
15.42
15.14
16.26
15.87
18.72
21.00
15.87
14.24
44
113.38
EPSRp
123.70
145.93
145.73
145.78
162.61
188.92
204.35
234.31
233.88
257.69
123.31
9.64%
7.78%
—
3.06
EPS growth%
19.77
18.52
21.22
21.30
18.35
17.29
16.59
18.26
19.78
20.93
21.36
18.26
19.14
33
102.36
Bookvalue per shRp
114.74
127.18
124.77
121.69
131.02
143.61
158.45
176.21
193.13
217.87
95.71
10.71%
8.06%
—
142.34
FCF per shareRp
126.76
127.82
129.17
120.73
116.31
117.42
119.87
114.37
130.89
128.91
130.77
2.08%
0.58%
—
50.04
Dividend per shRp
46.28
46.93
47.32
41.73
36.65
32.18
33.40
33.99
35.69
38.16
165.11
0.81%
(2.56%)
—
13.69
Div yield (avg)%
32.74
31.11
32.92
34.04
32.39
32.63
35.59
32.78
35.43
34.01
12.23
34.01
32.85
71
11.61
Payout ratio%
21.33
18.36
21.06
19.54
20.71
21.62
20.76
19.54
21.06
23.73
9.15
21.06
20.91
54
2.363
Shares (diluted)B
2.288
2.328
2.530
2.558
2.881
3.128
3.111
3.147
3.477
3.779
2.376
5.58%
5.96%
68
22.16
Buyback yield%
32.10
33.05
30.49
28.62
27.77
29.87
29.28
27.11
28.10
29.68
11.46
29.28
29.48
29
0.892
D/E ratiox
2.548
2.871
3.475
3.967
4.030
4.075
4.132
4.184
4.721
5.588
1.123
4.184
4.053
56
641.3
Enterprise valueRp B
254.8
275.5
276.5
259.8
278.0
248.5
235.9
201.9
179.5
158.5
1,058
(10.62%)
(5.66%)
47
356.4
LT debtRp B
960.1
853.7
763.1
774.4
840.5
814.1
822.9
899.8
905.0
883.3
457.0
1.00%
0.32%
35
Cost of revenue
5.65%
0.98×
Operating expenses
5.37%
0.96×
Cash and investments
20.31%