8.692
RevenueRp B
84.99
85.82
85.72
86.75
86.67
88.42
88.33
89.93
89.48
91.87
9.119
1.17%
1.09%
87
3.48
Revenue growth%
7.36
4.63
2.44
0.87
0.40
0.70
0.40
0.40
1.82
0.40
28.73
0.40
0.79
85
13.57
Gross margin%
24.91
24.77
26.71
26.64
27.57
30.14
27.77
29.03
31.51
33.46
9.71
30.14
27.67
43
14.27
Operating margin%
31.37
29.34
30.47
27.57
25.38
23.75
24.34
23.10
23.45
25.80
6.92
23.75
25.59
76
19.63
Net margin%
19.30
17.33
16.84
15.70
12.74
12.92
13.09
13.33
14.91
16.27
4.72
13.33
15.31
10
24.01
P/E ratio (avg)x
11.03
10.51
10.66
10.58
10.28
9.779
9.437
10.34
9.734
10.07
16.99
9.779
10.31
87
26.39
EV/EBITx
17.45
16.81
15.94
17.41
19.10
18.89
17.65
17.43
17.04
18.80
31.76
17.65
17.44
28
16.64
FCF yield (avg)%
27.82
27.77
25.12
25.61
27.92
29.08
27.87
25.14
26.56
29.24
27.44
27.87
27.80
37
24.36
FCF margin%
27.76
25.13
24.09
21.40
22.63
20.75
22.56
21.64
22.31
23.02
19.24
22.31
22.59
16
1.176
FCF / Net incomex
0.845
0.775
0.737
0.674
0.642
0.724
0.730
0.749
0.840
0.859
1.688
0.749
0.743
63
20.01
ROIC%
6.16
4.81
5.15
3.72
5.28
4.80
5.07
3.83
3.18
3.37
8.34
3.83
4.80
14
26.50
Return on equity%
24.83
23.81
21.55
22.58
20.00
22.92
24.81
22.41
20.91
21.64
12.89
22.41
22.50
86
18.53
Return on assets%
12.46
14.59
12.21
14.27
12.91
15.34
14.40
14.00
16.38
13.76
4.99
14.40
14.14
44
19.21
EPSRp
21.65
20.34
18.60
18.21
19.37
19.31
17.94
16.90
18.64
19.12
19.96
(0.26%)
(1.22%)
—
16.90
EPS growth%
0.40
0.40
0.40
2.63
3.31
6.08
8.29
10.25
12.04
11.67
18.64
10.25
4.70
34
37.98
Bookvalue per shRp
52.25
52.40
61.64
62.31
70.10
82.36
92.29
102.12
116.79
132.66
19.18
13.61%
9.60%
—
29.70
FCF per shareRp
37.50
39.04
37.64
41.92
49.21
57.87
68.77
76.81
78.85
92.12
23.06
13.36%
9.19%
—
21.90
Dividend per shRp
28.40
29.22
26.57
29.79
31.68
33.82
32.54
32.25
30.88
31.76
18.19
0.05%
1.78%
—
14.45
Div yield (avg)%
17.32
15.39
18.29
18.09
16.83
18.70
18.51
16.52
16.12
18.42
29.37
18.42
17.70
93
8.88
Payout ratio%
25.03
23.86
22.59
19.70
22.36
21.15
18.20
18.28
19.65
20.13
24.45
19.65
20.64
67
771.6
Shares (diluted)M
644.8
664.2
628.0
540.3
578.2
523.3
500.8
514.4
535.7
484.5
755.9
(3.47%)
(3.41%)
13
3.50
Buyback yield%
25.54
28.35
30.75
27.77
28.59
25.88
26.48
26.57
28.20
28.23
5.59
26.57
27.99
23
1.521
D/E ratiox
1.659
1.739
1.834
1.998
1.970
2.049
2.088
2.191
2.422
2.442
0.591
2.191
2.023
74
85.03
Enterprise valueRp B
31.36
29.27
30.50
29.53
30.65
35.19
35.31
38.79
36.90
37.89
41.94
4.33%
0.96%
53
29.01
LT debtRp B
53.80
64.35
66.11
66.63
78.35
94.21
105.7
114.5
125.0
143.9
40.15
12.94%
11.85%
39
Cost of revenue
0.80%
0.97×
Operating expenses
1.05%
1.00×
Cash and investments
18.51%