916.6
RevenueRp B
1,400
1,471
1,574
1,674
1,774
1,883
2,008
2,087
2,204
2,337
950.4
5.66%
5.71%
67
10.37
Revenue growth%
18.91
19.48
21.02
20.96
18.97
19.51
16.79
15.84
13.32
15.10
16.00
15.84
18.94
29
10.33
Gross margin%
8.34
10.09
12.68
10.62
11.01
11.04
8.85
7.24
7.86
8.41
27.27
8.41
9.47
53
16.68
Operating margin%
28.40
29.52
31.10
30.62
33.09
33.63
34.77
35.36
35.76
36.83
14.96
35.36
33.36
87
21.75
Net margin%
6.26
9.18
7.60
9.73
11.81
10.27
9.89
12.79
13.94
16.60
11.20
12.79
10.08
43
28.58
P/E ratio (avg)x
37.21
35.72
32.13
34.24
35.40
37.15
38.09
39.91
40.00
37.21
20.83
38.09
37.18
57
32.53
EV/EBITx
25.06
25.78
26.98
25.60
21.88
20.37
19.30
19.68
17.46
18.41
27.41
19.30
21.12
21
8.21
FCF yield (avg)%
14.27
14.24
15.16
16.56
15.05
13.84
12.06
13.10
10.53
10.80
13.64
12.06
14.04
37
20.65
FCF margin%
33.91
35.18
33.25
31.54
32.22
31.61
33.94
35.04
33.49
36.36
23.95
33.94
33.70
30
1.220
FCF / Net incomex
0.524
0.481
0.464
0.457
0.408
0.369
0.344
0.372
0.420
0.463
0.394
0.372
0.438
31
27.87
ROIC%
8.34
6.83
7.78
5.98
2.98
2.41
4.09
6.08
3.48
2.56
23.01
3.48
5.03
65
28.32
Return on equity%
10.81
11.31
13.79
16.75
14.79
12.56
14.42
16.98
15.04
13.63
15.84
14.42
14.11
82
11.39
Return on assets%
25.28
26.29
24.71
26.25
28.11
26.59
26.07
25.01
26.50
25.32
2.82
26.07
26.16
59
39.52
EPSRp
22.78
23.28
22.12
20.23
19.41
18.33
18.86
20.08
19.53
17.16
43.80
(2.43%)
(2.70%)
—
20.80
EPS growth%
27.36
26.31
25.13
27.96
30.33
29.30
27.52
28.67
26.01
26.34
28.25
27.52
27.44
38
27.83
Bookvalue per shRp
44.12
41.68
36.66
34.00
29.95
27.38
27.61
28.87
29.87
27.18
19.99
(1.92%)
(4.23%)
—
15.62
FCF per shareRp
68.27
69.90
69.98
60.39
61.74
54.32
54.61
52.40
45.41
45.96
12.23
(5.73%)
(3.25%)
—
65.66
Dividend per shRp
13.40
13.19
14.97
14.78
14.24
13.25
13.46
13.67
15.70
16.52
57.68
3.01%
1.82%
—
13.35
Div yield (avg)%
23.71
25.86
23.80
25.26
25.51
26.48
27.35
27.48
25.19
24.80
8.70
26.48
25.39
95
19.06
Payout ratio%
27.41
29.95
30.25
30.22
27.31
28.89
27.73
30.01
32.37
30.15
28.30
30.01
29.98
81
7.278
Shares (diluted)B
9.510
10.76
11.81
13.84
15.41
17.96
20.97
21.96
23.69
23.43
7.575
8.74%
11.17%
70
8.36
Buyback yield%
1.68
0.40
0.40
0.40
0.40
0.74
2.24
0.40
0.40
0.40
7.13
0.40
0.40
50
0.183
D/E ratiox
0.767
0.757
0.807
0.833
0.907
0.918
1.032
1.126
1.322
1.301
0.252
1.126
0.913
61
1,053
Enterprise valueRp B
994.5
1,052
1,081
1,033
924.7
900.2
995.7
1,084
1,040
999.8
1,377
1.57%
(1.06%)
40
1,479
LT debtRp B
1,147
1,218
1,277
1,511
1,462
1,518
1,450
1,483
1,473
1,612
658.0
1.97%
3.68%
68
Cost of revenue
5.77%
1.01×
Operating expenses
5.70%
1.00×
Spread over hurdle
(4.64%)