615.7
RevenueRp B
714.7
724.3
728.9
747.3
741.0
755.7
785.7
781.7
807.7
816.5
644.1
1.96%
1.38%
45
16.56
Revenue growth%
26.43
23.88
26.48
24.85
27.41
30.39
32.09
33.55
34.47
31.84
2.40
32.09
28.90
7
4.77
Gross margin%
21.50
21.42
21.39
19.19
19.07
21.13
19.63
17.99
18.46
17.59
24.52
18.46
19.41
71
19.32
Operating margin%
10.71
7.97
6.24
4.03
5.39
8.00
6.60
5.15
6.34
8.51
29.96
6.60
6.47
39
14.56
Net margin%
11.82
10.69
12.37
13.64
13.29
15.87
14.04
14.99
12.51
10.03
26.58
14.04
12.90
16
22.74
P/E ratio (avg)x
38.26
33.97
37.76
38.10
35.32
33.48
32.08
35.25
33.50
33.65
28.86
33.50
34.61
78
22.56
EV/EBITx
12.35
11.77
13.22
12.49
12.90
15.05
17.24
18.66
19.74
20.16
30.75
18.66
14.14
32
29.50
FCF yield (avg)%
8.73
11.52
13.84
11.17
12.94
11.89
11.42
10.74
9.29
9.52
29.49
10.74
11.29
48
10.82
FCF margin%
5.63
7.42
9.65
11.36
8.61
6.75
6.69
5.12
2.30
0.40
9.67
5.12
6.72
67
1.740
FCF / Net incomex
0.610
0.679
0.686
0.690
0.708
0.834
0.970
1.118
1.285
1.476
0.464
1.118
0.771
40
29.87
ROIC%
4.61
3.22
0.92
1.48
4.03
5.97
7.37
9.42
10.05
11.21
25.37
9.42
5.29
83
6.39
Return on equity%
8.67
7.74
10.31
8.13
10.34
10.74
13.72
15.64
17.97
15.86
4.77
15.64
10.54
75
7.25
Return on assets%
27.95
26.66
24.06
21.52
20.68
19.89
19.09
22.05
20.11
19.33
14.61
19.89
21.10
5
61.14
EPSRp
78.60
74.83
77.34
85.33
87.07
82.05
79.72
86.05
95.96
89.58
66.35
0.57%
2.41%
—
27.55
EPS growth%
25.91
26.41
24.84
22.16
19.75
22.68
21.32
23.76
26.55
26.73
24.49
23.76
24.30
47
12.76
Bookvalue per shRp
31.50
31.29
31.90
34.58
32.28
31.49
31.89
30.03
34.32
32.31
66.58
0.02%
1.54%
—
46.58
FCF per shareRp
18.14
19.17
18.09
17.77
18.90
17.44
19.49
20.39
21.38
22.32
14.25
3.38%
1.75%
—
18.10
Dividend per shRp
62.81
66.36
60.57
63.41
61.65
68.90
69.26
66.37
62.43
69.23
46.18
2.35%
1.65%
—
24.21
Div yield (avg)%
20.01
17.02
18.05
15.26
12.59
11.16
11.51
13.14
15.37
16.66
21.72
13.14
15.31
60
24.80
Payout ratio%
28.99
31.88
32.25
34.18
33.43
35.96
37.85
37.88
35.00
32.07
12.48
35.96
33.81
13
4.037
Shares (diluted)B
3.510
3.499
3.105
2.863
2.841
2.927
3.086
3.018
3.183
2.903
4.185
0.43%
(2.93%)
50
18.19
Buyback yield%
20.70
21.68
20.53
22.46
24.81
27.52
27.86
28.29
26.44
24.38
5.17
27.52
24.60
51
1.330
D/E ratiox
0.862
0.916
0.888
0.936
0.921
0.896
0.989
0.960
0.942
0.903
1.543
0.942
0.919
58
59.76
Enterprise valueRp B
492.5
508.0
485.4
569.4
539.6
588.3
650.4
729.6
786.3
878.1
286.2
10.23%
6.97%
18
753.2
LT debtRp B
570.7
632.4
610.0
603.7
617.1
702.8
709.5
812.3
810.9
958.2
512.2
9.20%
6.64%
87
Cost of revenue
1.13%
0.98×
Operating expenses
2.22%
1.09×
Cash and investments
18.49%
Spread over hurdle
54.17%