954.0
RevenueRp B
1,563
1,595
1,653
1,713
1,708
1,716
1,777
1,828
1,888
1,889
1,029
2.04%
1.85%
85
3.41
Revenue growth%
9.06
7.93
6.02
5.46
4.99
6.80
7.29
8.25
5.47
7.17
21.17
7.17
6.98
51
24.44
Gross margin%
21.05
23.03
23.51
25.07
27.43
28.36
31.30
31.09
28.15
25.49
22.70
28.36
26.46
31
19.36
Operating margin%
25.43
27.81
30.41
29.81
30.94
30.51
29.84
28.70
25.93
28.43
16.45
28.70
29.25
74
20.92
Net margin%
29.15
26.36
27.19
25.18
23.31
22.11
24.57
22.99
25.60
25.72
15.40
24.57
25.39
17
12.01
P/E ratio (avg)x
28.78
32.25
34.49
35.99
33.10
36.33
36.25
34.94
33.37
37.07
35.11
36.25
34.71
10
33.65
EV/EBITx
21.95
24.65
25.95
26.65
29.09
30.30
31.30
29.84
28.12
27.18
12.19
29.84
27.65
21
4.77
FCF yield (avg)%
5.00
2.60
5.37
4.94
3.68
3.45
2.50
0.70
3.38
4.25
24.43
3.38
3.57
75
5.16
FCF margin%
16.22
18.99
18.19
18.21
16.73
15.86
18.63
21.20
18.68
21.45
5.68
18.68
18.42
53
0.767
FCF / Net incomex
2.474
2.565
2.674
2.683
2.745
3.277
3.753
4.297
4.476
4.765
1.796
4.297
3.011
53
3.11
ROIC%
21.43
19.13
17.19
17.26
14.91
13.16
13.95
11.14
8.96
11.12
10.86
11.14
14.43
58
24.13
Return on equity%
29.67
29.75
30.74
31.01
29.01
27.78
30.77
31.26
30.00
30.69
3.10
30.69
30.34
65
27.08
Return on assets%
21.56
18.91
16.36
15.41
15.37
16.23
17.54
20.36
20.58
20.34
3.16
20.34
18.23
76
20.91
EPSRp
130.55
138.73
138.71
138.46
150.07
175.85
188.90
188.81
192.29
221.21
22.74
8.07%
4.91%
—
25.17
EPS growth%
14.02
16.24
16.63
15.70
17.45
16.90
18.53
15.70
13.87
15.56
4.02
15.70
15.97
79
67.57
Bookvalue per shRp
37.33
44.43
53.45
64.13
72.96
80.69
92.94
90.45
93.88
98.92
23.86
6.28%
10.89%
—
79.70
FCF per shareRp
105.90
117.89
134.20
129.85
142.95
159.81
167.98
163.10
187.51
217.28
34.47
8.74%
7.28%
—
53.09
Dividend per shRp
46.64
45.13
42.87
42.27
49.90
47.73
51.95
49.71
52.19
55.12
52.98
2.01%
2.96%
—
25.24
Div yield (avg)%
25.40
25.78
27.17
26.76
27.36
29.23
29.21
28.47
28.72
26.01
24.38
28.72
27.26
65
17.71
Payout ratio%
24.33
25.02
23.90
25.01
26.36
23.66
23.32
21.50
19.80
18.13
21.23
21.50
23.78
10
13.87
Shares (diluted)B
10.89
11.52
10.15
8.968
8.657
8.878
9.770
9.424
8.633
8.920
13.70
0.60%
(2.92%)
7
22.99
Buyback yield%
30.90
28.86
30.98
30.15
27.69
24.72
23.03
25.79
27.37
29.97
18.26
25.79
28.28
60
1.715
D/E ratiox
0.233
0.223
0.226
0.225
0.230
0.221
0.214
0.220
0.231
0.247
1.739
0.221
0.226
84
371.7
Enterprise valueRp B
944.1
987.9
983.1
934.9
1,038
1,121
1,084
965.4
1,071
944.7
805.3
(1.86%)
0.43%
17
709.4
LT debtRp B
476.6
442.5
395.9
388.4
371.2
404.0
417.6
457.1
444.4
471.9
1,563
4.92%
(0.81%)
13
Cost of revenue
1.92%
1.01×
Operating expenses
1.67%
0.98×