740.7
RevenueRp B
5,504
5,801
6,112
6,618
7,109
7,673
8,263
9,077
9,769
10,470
784.4
8.05%
7.58%
70
4.21
Revenue growth%
21.00
21.09
19.93
17.82
19.60
20.38
21.49
23.90
24.66
24.37
25.41
23.90
21.05
42
29.06
Gross margin%
13.47
14.44
15.53
18.23
17.93
16.97
14.77
16.07
18.18
16.45
25.60
16.45
16.26
61
15.07
Operating margin%
30.49
33.37
33.08
35.07
33.56
35.33
36.20
38.18
37.61
39.84
15.21
37.61
35.20
30
23.04
Net margin%
18.24
20.09
20.16
20.85
20.13
22.18
21.71
21.57
21.75
21.21
8.07
21.71
21.03
63
24.55
P/E ratio (avg)x
18.30
16.56
14.57
12.95
13.35
12.47
12.93
13.95
12.96
13.40
18.48
12.96
13.37
58
33.48
EV/EBITx
33.46
35.38
39.00
43.05
47.32
45.96
50.62
51.24
53.10
55.36
11.99
51.24
46.64
20
18.51
FCF yield (avg)%
4.35
4.43
6.04
5.94
3.41
1.86
0.40
2.14
0.40
2.46
8.74
1.86
2.94
57
29.39
FCF margin%
5.20
3.11
1.59
0.40
0.40
0.40
0.40
3.03
5.71
3.51
25.28
3.03
2.31
86
1.063
FCF / Net incomex
1.895
2.036
1.937
1.853
1.772
1.780
1.910
1.917
1.868
1.718
0.893
1.868
1.882
6
15.61
ROIC%
2.19
0.40
0.40
2.28
4.59
2.14
3.42
5.00
2.20
5.20
25.96
3.42
2.24
24
10.89
Return on equity%
15.81
18.04
16.73
13.74
14.36
11.48
12.27
11.96
13.91
16.82
28.28
12.27
14.13
14
14.16
Return on assets%
2.66
2.18
1.46
0.40
1.97
4.14
4.05
5.17
6.27
3.56
23.37
4.14
3.11
52
132.96
EPSRp
61.38
61.63
60.35
56.64
64.05
60.49
61.18
64.84
63.03
70.95
139.96
2.07%
1.43%
—
20.44
EPS growth%
16.07
19.06
17.10
18.79
21.70
23.77
20.91
21.91
19.95
21.41
15.70
21.41
20.43
91
30.39
Bookvalue per shRp
35.81
38.66
38.92
44.21
50.28
49.53
50.52
56.73
60.96
60.80
70.34
3.87%
5.84%
—
55.36
FCF per shareRp
181.89
193.77
212.06
239.40
262.97
289.36
272.06
253.68
287.52
293.00
149.52
2.19%
5.79%
—
151.20
Dividend per shRp
140.29
152.43
154.51
152.44
160.20
194.85
224.92
266.60
302.60
298.73
147.78
13.27%
9.28%
—
7.81
Div yield (avg)%
12.11
13.65
16.34
16.50
17.49
19.86
22.40
24.85
26.65
25.46
10.47
24.85
18.67
93
12.65
Payout ratio%
23.40
20.87
18.12
17.60
17.29
18.82
16.42
14.47
11.67
12.70
28.40
14.47
17.45
53
21.61
Shares (diluted)B
27.77
31.21
30.82
34.05
39.06
44.82
44.15
46.58
51.06
52.57
22.04
6.12%
6.24%
14
22.40
Buyback yield%
34.98
36.01
33.20
30.50
31.47
31.97
33.19
31.57
30.23
29.96
15.80
31.57
31.77
66
0.129
D/E ratiox
0.981
0.919
0.871
0.869
0.886
0.803
0.873
0.832
0.866
0.739
0.799
0.832
0.870
62
1,660
Enterprise valueRp B
3,486
3,616
3,494
3,546
3,288
3,429
3,004
2,910
2,489
2,182
5,326
(7.88%)
(5.75%)
16
4,252
LT debtRp B
4,592
4,657
4,942
4,574
4,748
4,386
4,177
4,265
4,482
4,118
5,627
(2.81%)
(1.64%)
90
Cost of revenue
7.63%
1.01×
Operating expenses
6.79%
0.93×
Property and equipment
17.96%
Cash and investments
16.18%