636.2
RevenueRp B
755.5
767.1
762.5
777.5
798.3
810.0
821.3
830.3
812.2
798.5
649.0
—
0.49%
71
14.70
Revenue growth%
4.15
4.68
5.22
7.52
5.47
3.77
1.71
0.40
0.40
0.71
22.48
0.71
3.96
39
16.39
Gross margin%
20.80
21.10
18.41
17.53
17.59
14.65
15.03
16.04
16.85
14.43
10.21
15.03
17.19
14
17.97
Operating margin%
7.24
7.42
4.47
4.71
4.41
1.84
0.84
0.40
2.38
4.95
22.19
1.84
4.44
66
29.14
Net margin%
13.39
12.95
15.61
14.68
13.74
16.53
15.75
14.94
14.70
14.87
19.57
14.94
14.78
6
34.41
P/E ratio (avg)x
40.05
41.88
44.29
48.48
47.84
53.87
65.03
68.81
80.03
83.70
8.201
68.81
51.18
32
21.92
EV/EBITx
69.41
73.87
74.81
73.19
77.40
85.08
88.41
91.10
101.7
117.3
8.063
91.10
81.24
49
16.86
FCF yield (avg)%
8.37
8.26
7.74
9.75
8.65
7.69
8.24
5.27
2.91
1.05
8.54
5.27
7.99
50
8.34
FCF margin%
20.59
21.13
23.43
20.49
20.29
22.49
25.17
26.35
23.65
21.28
16.20
23.65
21.89
8
0.406
FCF / Net incomex
0.644
0.596
0.522
0.473
0.476
0.483
0.436
0.373
0.379
0.384
1.662
0.384
0.474
80
6.24
ROIC%
2.45
2.39
0.40
0.40
0.40
2.87
1.22
0.40
3.38
2.08
22.86
2.08
1.65
31
12.94
Return on equity%
32.70
34.46
32.32
33.87
32.94
29.96
30.57
29.77
27.91
27.27
12.45
29.77
31.45
68
8.89
Return on assets%
5.42
3.60
3.26
1.32
0.40
0.40
0.40
2.74
2.84
0.75
25.77
0.75
2.03
77
12.65
EPSRp
4.68
4.92
4.93
5.36
5.91
6.41
6.63
6.19
6.90
7.60
14.02
5.15%
4.16%
—
13.05
EPS growth%
6.95
7.68
6.57
8.65
9.54
10.76
10.03
11.18
10.84
11.74
22.27
10.84
9.79
16
17.20
Bookvalue per shRp
7.13
6.38
5.79
5.30
5.54
4.71
4.95
4.60
4.94
4.61
12.63
(3.61%)
(3.71%)
—
5.23
FCF per shareRp
10.78
10.45
10.98
11.30
12.23
12.25
12.36
12.69
12.04
10.53
19.46
(2.95%)
0.25%
—
15.93
Dividend per shRp
18.05
17.89
15.56
15.25
13.71
13.51
12.20
11.05
10.38
8.93
14.89
(8.21%)
(6.58%)
—
22.84
Div yield (avg)%
19.03
19.31
16.35
13.67
13.69
14.85
14.75
17.66
19.06
20.69
13.32
17.66
17.01
35
11.39
Payout ratio%
8.52
10.68
11.06
10.95
13.42
13.08
14.12
13.51
13.58
12.84
17.35
13.51
12.96
47
11.93
Shares (diluted)B
18.58
20.82
22.16
21.20
21.41
20.74
22.05
22.29
21.40
23.89
12.15
2.22%
3.10%
71
18.99
Buyback yield%
6.51
4.81
2.77
1.29
0.40
0.40
1.70
0.40
0.40
0.40
10.17
0.40
0.85
45
0.889
D/E ratiox
1.216
1.236
1.293
1.323
1.322
1.298
1.458
1.501
1.425
1.368
1.205
1.425
1.323
21
596.1
Enterprise valueRp B
344.0
349.9
325.4
338.1
362.3
333.4
338.3
303.9
292.1
262.9
427.3
(6.21%)
(2.59%)
56
583.8
LT debtRp B
154.0
150.6
146.7
142.0
134.1
133.3
140.9
148.5
138.6
135.6
77.84
0.22%
(1.31%)
18
Cost of revenue
0.67%
1.02×
Operating expenses
0.02%
0.95×
Cash and investments
16.70%