3.989
RevenueRp B
7.543
8.188
8.697
9.559
10.43
11.11
12.05
13.06
14.41
15.32
4.369
8.00%
8.25%
16
23.54
Revenue growth%
20.81
21.37
23.47
26.04
27.82
27.47
26.56
25.52
27.69
26.27
28.38
26.56
26.15
54
20.59
Gross margin%
19.63
19.72
19.85
19.95
20.80
19.07
21.58
24.54
23.38
23.55
29.66
23.38
20.38
54
2.21
Operating margin%
11.40
12.33
11.84
10.84
12.64
13.49
12.30
9.52
9.50
9.62
29.21
9.62
11.62
27
7.47
Net margin%
22.30
23.65
25.68
26.09
27.98
29.50
30.35
31.99
30.87
31.31
13.16
30.87
28.74
42
24.58
P/E ratio (avg)x
23.74
28.24
31.78
35.73
35.58
38.78
39.73
43.69
43.94
48.93
18.05
43.69
37.25
28
20.17
EV/EBITx
14.31
15.35
17.13
20.31
24.33
26.51
31.81
33.69
38.48
43.64
21.89
33.69
25.42
68
16.30
FCF yield (avg)%
17.13
15.05
13.05
12.01
11.19
11.78
10.86
8.82
6.88
8.36
16.44
8.82
11.49
65
28.39
FCF margin%
8.29
5.77
8.52
6.77
3.96
6.24
7.79
9.15
11.18
12.57
17.57
9.15
8.04
54
0.746
FCF / Net incomex
1.429
1.262
1.228
1.282
1.307
1.314
1.406
1.557
1.422
1.314
0.783
1.406
1.314
39
29.38
ROIC%
18.49
20.48
20.81
22.63
24.45
26.99
25.91
23.71
25.31
27.61
7.56
25.91
24.08
51
27.96
Return on equity%
21.20
18.63
19.08
20.25
20.19
20.46
17.94
17.46
20.07
19.63
14.76
19.63
19.85
89
24.87
Return on assets%
16.97
16.51
16.91
16.99
15.14
17.26
14.51
14.90
13.63
14.21
21.33
14.51
15.82
89
5.37
EPSRp
5.39
6.22
7.29
8.36
8.59
9.37
9.24
10.85
12.23
13.16
5.63
8.91%
10.21%
—
14.73
EPS growth%
10.73
8.53
10.60
9.14
7.69
5.36
7.27
7.04
7.22
8.54
11.03
7.22
8.11
85
4.69
Bookvalue per shRp
1.86
1.81
2.10
2.48
2.49
2.66
2.93
2.77
2.62
2.52
3.44
0.23%
2.78%
—
9.07
FCF per shareRp
11.81
12.43
12.16
12.38
13.54
15.31
15.11
17.49
20.01
20.94
7.56
9.11%
7.60%
—
3.14
Dividend per shRp
4.66
5.25
5.16
5.52
6.39
6.75
6.70
6.83
6.62
7.05
3.01
1.99%
4.14%
—
15.20
Div yield (avg)%
14.55
17.01
19.76
20.50
20.46
22.83
21.04
18.24
20.23
18.88
19.79
20.23
20.00
86
11.04
Payout ratio%
10.04
8.97
8.50
7.32
8.21
6.27
6.72
6.25
6.34
6.80
11.33
6.34
7.06
58
2.088
Shares (diluted)B
2.528
2.622
2.927
3.155
3.537
3.943
4.362
4.040
4.053
3.720
2.099
1.01%
4.53%
27
23.97
Buyback yield%
24.35
24.62
24.34
24.05
24.16
22.68
23.13
23.43
21.97
24.95
15.04
23.13
24.11
5
0.358
D/E ratiox
1.439
1.545
1.547
1.604
1.846
2.063
2.082
2.071
2.386
2.355
1.357
2.082
1.955
31
7.611
Enterprise valueRp B
3.419
2.995
2.743
2.653
2.730
2.859
2.643
2.880
2.751
2.548
10.53
(1.37%)
(3.38%)
94
2.157
LT debtRp B
18.29
19.18
22.50
26.31
26.77
31.70
36.22
36.31
40.10
47.62
0.833
12.21%
10.45%
84
Cost of revenue
8.15%
0.99×
Operating expenses
8.37%
1.01×
Cash and investments
13.40%