50.51
RevenueRp B
418.0
416.1
413.3
412.9
427.5
424.2
419.9
425.5
439.4
450.1
54.19
1.03%
1.09%
11
28.27
Revenue growth%
10.08
10.95
10.46
10.58
10.01
10.12
10.55
8.47
11.23
12.33
28.42
10.55
10.50
32
5.12
Gross margin%
32.86
32.27
30.78
28.24
28.18
30.89
31.95
33.25
30.72
28.87
9.13
30.89
30.84
11
29.39
Operating margin%
23.87
23.17
24.18
25.09
26.20
28.47
26.66
24.70
25.85
23.43
18.18
25.85
24.90
33
7.10
Net margin%
17.47
18.33
15.53
13.91
12.50
13.12
10.33
10.72
12.87
15.00
21.49
12.87
13.51
72
23.91
P/E ratio (avg)x
35.40
39.88
36.79
38.99
38.97
39.21
38.27
36.58
35.52
39.24
37.22
38.27
38.62
90
26.35
EV/EBITx
26.91
32.01
33.75
33.94
39.73
44.11
48.25
57.40
61.16
71.51
18.74
57.40
41.92
65
16.78
FCF yield (avg)%
17.96
17.03
19.76
18.26
17.34
14.56
13.69
11.56
11.12
11.36
7.87
11.56
15.80
79
25.43
FCF margin%
3.12
4.20
3.67
5.47
3.34
3.15
2.73
4.46
2.51
3.87
10.91
3.15
3.51
68
1.304
FCF / Net incomex
1.475
1.677
1.879
2.062
2.177
2.381
2.658
2.842
2.967
2.812
1.509
2.812
2.279
65
29.35
ROIC%
22.79
22.93
25.62
27.37
29.50
27.15
28.79
30.41
33.38
32.40
8.80
30.41
28.08
23
10.46
Return on equity%
4.39
4.10
4.05
6.66
5.11
6.35
8.85
8.47
5.64
7.46
5.78
7.46
5.99
63
18.83
Return on assets%
4.21
4.24
1.67
2.87
2.17
0.40
2.39
0.58
0.82
0.40
3.42
0.58
1.92
48
37.07
EPSRp
103.55
106.54
112.89
114.19
117.84
130.69
152.46
152.88
159.74
168.79
38.23
7.45%
6.27%
—
22.79
EPS growth%
5.65
4.49
2.96
1.01
0.95
0.40
1.51
0.40
0.40
0.79
25.30
0.40
0.98
60
167.25
Bookvalue per shRp
87.21
92.92
92.67
111.40
119.93
115.64
111.28
108.10
113.44
131.63
95.96
1.88%
5.90%
—
51.51
FCF per shareRp
174.78
189.52
206.70
205.32
183.74
203.52
209.27
221.64
233.81
224.63
169.27
4.10%
2.91%
—
114.69
Dividend per shRp
135.77
151.86
139.21
147.22
160.94
161.20
179.52
166.31
164.99
175.08
129.01
1.70%
1.72%
—
5.16
Div yield (avg)%
25.55
26.88
25.65
27.51
26.58
25.49
24.89
23.92
26.51
28.91
25.06
25.49
26.08
78
25.95
Payout ratio%
10.64
11.49
12.33
11.42
13.21
10.43
8.26
8.26
7.94
8.71
29.63
8.26
10.53
11
645.9
Shares (diluted)M
714.3
635.4
626.4
678.7
664.0
706.4
720.6
675.8
729.0
744.0
643.3
2.30%
0.71%
22
4.50
Buyback yield%
33.31
34.88
36.30
37.18
35.06
32.21
34.56
34.31
34.50
32.78
10.15
34.31
34.53
60
0.258
D/E ratiox
0.314
0.324
0.281
0.307
0.321
0.343
0.307
0.317
0.337
0.306
1.326
0.317
0.316
38
294.7
Enterprise valueRp B
265.8
233.9
207.1
211.2
215.4
223.5
202.9
183.3
167.7
149.5
48.69
(7.04%)
(5.17%)
54
100.6
LT debtRp B
166.7
159.1
165.5
181.0
164.8
185.3
189.1
187.0
194.3
192.7
188.1
3.18%
1.43%
30
Cost of revenue
1.06%
1.00×
Operating expenses
1.21%
1.01×
Property and equipment
17.35%
Goodwill & intangibles
15.96%
Spread over hurdle
(5.27%)