4,605
RevenueRp B
4,284
4,333
4,332
4,394
4,403
4,604
4,699
4,887
4,902
5,065
4,940
2.84%
1.96%
66
10.18
Revenue growth%
8.00
9.54
8.52
10.38
12.93
15.39
16.27
14.98
15.21
14.14
19.55
15.21
13.53
94
27.34
Gross margin%
19.70
22.66
20.76
22.06
22.40
20.84
20.79
18.38
15.55
15.44
14.34
18.38
20.77
7
21.82
Operating margin%
29.31
28.13
28.64
31.05
30.14
30.32
32.65
31.13
30.84
32.93
16.08
31.13
30.58
8
10.84
Net margin%
37.74
38.59
37.25
36.61
35.59
34.77
33.12
32.78
34.17
35.12
14.55
34.17
35.35
48
20.37
P/E ratio (avg)x
33.26
32.42
30.30
29.63
28.22
30.55
29.57
30.06
27.81
27.05
13.34
29.57
29.84
84
28.38
EV/EBITx
46.58
53.40
61.41
60.36
61.86
70.48
76.85
78.93
81.01
86.73
15.88
78.93
66.17
19
9.51
FCF yield (avg)%
23.21
25.57
25.40
26.45
23.59
23.66
22.77
25.42
27.46
25.02
8.15
25.02
25.21
15
18.41
FCF margin%
11.78
14.08
13.19
11.36
10.43
7.63
8.63
6.10
6.76
4.92
19.85
6.76
9.53
73
1.630
FCF / Net incomex
1.778
1.791
2.004
2.058
2.130
2.188
2.244
2.088
2.157
2.150
1.034
2.157
2.109
89
15.02
ROIC%
20.35
19.78
19.50
19.00
19.43
19.32
18.28
18.27
20.08
17.70
28.60
18.28
19.37
61
19.74
Return on equity%
25.35
23.68
22.38
22.22
19.27
18.54
20.98
19.30
20.13
21.55
17.81
20.13
21.27
47
6.05
Return on assets%
17.76
15.59
14.87
15.64
18.31
18.77
21.01
23.48
24.04
27.03
26.22
23.48
18.54
24
1,626
EPSRp
877.65
857.85
908.18
884.58
898.93
794.44
681.07
721.74
693.50
611.66
1,812
(7.41%)
(4.97%)
—
19.38
EPS growth%
5.01
4.97
4.31
5.15
5.36
2.86
0.67
0.40
1.98
2.73
3.64
1.98
3.58
19
2,129
Bookvalue per shRp
2,684
2,621
2,735
2,747
2,752
2,700
3,113
3,596
3,759
3,749
1,904
6.38%
3.00%
—
2,123
FCF per shareRp
2,783
2,814
2,974
3,015
2,911
3,051
3,226
2,867
2,924
2,644
3,057
(1.91%)
(0.03%)
—
2,517
Dividend per shRp
1,879
2,011
2,301
2,236
2,605
2,789
3,046
3,496
3,460
4,059
2,385
9.27%
7.77%
—
24.79
Div yield (avg)%
27.81
24.87
23.50
26.46
26.75
26.65
28.25
28.54
29.09
28.69
5.39
28.54
27.28
37
17.64
Payout ratio%
11.01
13.76
15.94
17.34
18.99
17.20
17.47
18.76
20.66
22.43
27.18
18.76
17.40
62
919.9
Shares (diluted)M
613.2
598.1
553.9
534.9
525.9
534.3
582.1
570.8
576.2
594.7
947.2
2.49%
0.04%
74
11.63
Buyback yield%
14.86
12.43
12.58
10.91
12.58
10.11
7.62
7.49
5.82
2.84
27.48
7.49
10.51
61
0.369
D/E ratiox
1.216
1.335
1.251
1.190
1.166
1.215
1.351
1.523
1.774
1.677
1.076
1.523
1.293
25
6,535
Enterprise valueRp B
2,296
2,377
2,396
2,408
2,658
2,632
2,785
2,880
3,437
3,366
5,603
4.84%
3.97%
71
5,244
LT debtRp B
4,584
5,057
4,971
4,962
5,376
6,325
6,318
7,460
8,210
8,671
1,457
10.03%
8.38%
18
Cost of revenue
2.33%
1.04×
Operating expenses
1.14%
0.92×