6,103
RevenueRp B
4,324
4,357
4,360
4,352
4,399
4,358
4,384
4,444
4,518
4,634
6,347
1.05%
0.69%
15
13.79
Revenue growth%
4.24
4.84
6.08
6.67
8.60
8.62
5.64
3.40
4.85
5.29
8.62
5.29
5.46
64
19.52
Gross margin%
7.12
6.43
4.07
4.30
2.86
0.72
0.40
2.22
0.40
3.01
26.06
0.72
2.93
30
6.18
Operating margin%
12.88
15.57
17.87
20.17
22.47
19.80
19.20
19.70
17.73
17.35
21.03
19.20
18.54
68
29.63
Net margin%
16.89
14.17
13.29
14.03
13.91
13.75
12.18
11.21
8.28
8.40
28.62
11.21
13.52
15
34.65
P/E ratio (avg)x
18.69
18.27
16.08
14.66
15.35
16.08
15.27
13.84
13.17
11.39
8.410
13.84
15.31
92
35.27
EV/EBITx
22.71
23.19
25.30
26.06
27.40
27.81
28.19
27.48
30.18
28.93
10.74
28.19
27.44
27
25.70
FCF yield (avg)%
21.85
21.78
22.62
25.48
24.15
24.02
25.98
23.44
21.57
21.52
8.40
23.44
23.03
32
3.62
FCF margin%
14.96
15.05
17.49
16.06
15.90
14.79
12.13
13.92
13.26
15.45
11.70
13.92
15.01
46
0.501
FCF / Net incomex
0.191
0.214
0.209
0.246
0.279
0.308
0.336
0.353
0.366
0.435
1.666
0.353
0.293
94
16.59
ROIC%
23.55
26.50
28.27
26.60
27.08
27.55
26.51
27.16
25.51
27.05
21.89
27.05
26.83
39
4.78
Return on equity%
8.48
6.23
4.66
4.87
5.66
6.38
5.61
5.92
4.16
5.61
22.62
5.61
5.63
60
20.55
Return on assets%
14.39
11.44
12.57
13.36
13.09
10.73
13.15
13.12
16.03
13.80
24.16
13.15
13.14
30
160.98
EPSRp
164.88
176.14
156.57
136.66
128.48
115.83
111.69
113.93
96.69
81.87
168.76
(8.62%)
(6.42%)
—
19.12
EPS growth%
19.41
21.75
22.77
20.10
20.52
19.61
18.97
21.04
20.39
23.05
24.35
20.39
20.46
33
108.89
Bookvalue per shRp
145.68
158.75
157.74
166.54
170.53
170.21
164.04
182.76
192.74
188.27
124.03
2.00%
4.05%
—
34.96
FCF per shareRp
94.94
92.19
99.13
95.13
87.13
94.70
93.23
99.03
94.55
105.07
87.88
3.82%
0.45%
—
78.42
Dividend per shRp
140.80
135.02
136.01
131.54
136.44
142.12
137.31
147.66
146.87
168.99
172.89
4.37%
1.51%
—
4.61
Div yield (avg)%
15.06
12.99
12.11
9.55
11.72
14.36
12.21
12.35
14.61
14.86
4.50
14.36
12.67
20
6.34
Payout ratio%
29.75
31.00
31.12
31.15
29.53
30.26
28.20
30.18
30.10
28.49
9.69
30.10
30.14
88
14.03
Shares (diluted)B
14.18
12.98
11.71
10.99
10.49
10.74
9.518
9.872
10.22
9.884
14.12
(1.19%)
(4.95%)
60
10.26
Buyback yield%
26.14
23.52
26.18
25.92
24.16
26.91
29.69
30.44
31.92
30.86
29.77
30.44
26.55
43
0.827
D/E ratiox
0.414
0.413
0.441
0.505
0.535
0.597
0.631
0.652
0.744
0.820
0.701
0.652
0.566
82
456.2
Enterprise valueRp B
5,381
5,239
5,531
5,976
6,088
5,852
5,217
5,510
4,888
4,352
4,948
(6.49%)
(1.05%)
46
3,276
LT debtRp B
2,952
2,909
3,282
3,298
3,262
3,168
3,007
3,293
3,574
3,924
4,237
3.77%
2.32%
68
Cost of revenue
0.97%
1.03×
Operating expenses
0.19%
0.95×