194.4
RevenueRp B
862.3
880.9
921.5
928.9
957.5
976.1
993.8
1,028
1,042
1,081
216.3
2.46%
2.52%
78
19.40
Revenue growth%
9.62
6.96
6.08
5.52
6.17
7.03
4.45
5.93
4.39
3.72
29.58
4.45
6.00
43
15.54
Gross margin%
23.57
22.25
23.31
20.74
22.58
24.15
23.07
25.31
25.44
22.67
15.23
24.15
23.19
86
29.05
Operating margin%
12.98
11.22
9.86
10.36
11.61
14.22
16.10
14.68
14.20
11.88
5.53
14.22
12.43
52
18.68
Net margin%
1.60
1.24
3.56
2.29
1.46
4.09
3.70
5.49
7.55
10.23
24.48
5.49
3.63
41
36.19
P/E ratio (avg)x
32.47
30.29
33.69
33.99
34.55
32.50
31.99
32.66
32.74
35.55
37.91
32.66
32.70
91
30.10
EV/EBITx
31.87
28.50
27.25
27.15
26.90
27.11
24.97
22.82
23.71
20.87
32.29
23.71
27.01
42
16.76
FCF yield (avg)%
17.61
15.81
17.63
19.90
19.60
18.90
16.96
16.10
14.44
14.56
27.55
16.10
17.28
80
18.80
FCF margin%
30.29
28.95
28.90
27.58
28.78
27.86
29.75
32.27
30.67
32.84
4.76
30.67
29.35
13
0.660
FCF / Net incomex
0.934
0.936
0.884
0.819
0.762
0.843
0.791
0.824
0.733
0.670
0.116
0.791
0.821
23
14.37
ROIC%
20.26
21.88
23.36
21.80
24.48
21.59
21.91
22.92
20.50
23.10
4.18
21.91
21.90
81
19.09
Return on equity%
27.34
24.95
24.10
25.57
23.61
23.29
22.33
23.44
20.75
18.03
29.65
22.33
23.53
43
28.70
Return on assets%
24.57
27.42
25.07
24.39
22.57
23.75
23.62
20.94
17.95
16.27
21.05
20.94
23.69
76
18.82
EPSRp
146.18
144.12
167.57
178.03
203.51
232.63
276.82
298.59
321.66
309.08
19.64
8.72%
7.92%
—
4.85
EPS growth%
3.43
0.94
0.40
3.08
3.07
1.38
0.40
0.97
0.40
2.97
14.84
0.97
1.18
53
41.79
Bookvalue per shRp
85.29
98.49
118.05
133.29
154.56
185.00
181.61
216.11
220.45
213.48
21.09
6.67%
11.56%
—
32.74
FCF per shareRp
40.09
41.28
43.82
45.61
51.95
59.08
69.11
71.05
70.19
79.83
103.76
8.97%
8.45%
—
128.15
Dividend per shRp
146.90
154.01
172.19
203.45
230.85
222.28
250.98
299.39
303.27
341.87
63.34
8.17%
10.05%
—
15.72
Div yield (avg)%
36.32
35.72
36.33
38.50
36.83
38.19
40.57
43.01
42.53
43.71
17.27
42.53
38.35
18
10.24
Payout ratio%
3.29
0.73
0.40
2.92
3.16
2.67
0.74
0.83
0.40
0.40
25.10
0.74
0.78
74
5.470
Shares (diluted)B
8.152
9.251
10.75
11.53
12.72
13.39
13.80
14.30
15.90
18.06
5.668
7.25%
10.11%
94
23.04
Buyback yield%
9.02
10.46
8.40
7.50
9.02
7.12
5.11
8.04
9.11
9.88
21.80
8.04
8.71
81
1.137
D/E ratiox
1.595
1.468
1.349
1.361
1.314
1.417
1.251
1.209
1.186
1.031
0.262
1.209
1.332
32
249.0
Enterprise valueRp B
1,019
1,015
1,018
1,038
1,066
919.0
846.9
895.1
898.5
947.5
568.3
(2.33%)
(1.62%)
86
625.7
LT debtRp B
83.80
97.08
108.2
122.1
122.2
138.4
143.2
153.5
164.4
159.7
614.2
5.50%
7.70%
59
Cost of revenue
2.52%
1.00×
Operating expenses
2.27%
0.98×
Property and equipment
15.62%