579.8
RevenueRp B
8,058
8,031
8,241
8,229
8,048
8,123
8,028
7,958
8,030
8,107
615.1
0.15%
(0.02%)
27
17.11
Revenue growth%
2.81
4.58
4.18
1.32
0.40
0.87
1.83
4.00
2.19
3.33
7.45
2.19
2.50
15
18.57
Gross margin%
3.73
1.67
1.92
3.49
5.37
3.75
6.24
5.91
4.96
3.56
20.30
4.96
3.74
30
12.41
Operating margin%
4.30
2.41
1.54
1.23
0.40
1.80
2.24
0.85
3.20
2.52
5.87
2.24
2.02
93
17.65
Net margin%
28.21
29.67
29.05
28.48
29.52
31.89
32.92
32.56
30.29
31.17
9.95
31.89
29.98
11
11.78
P/E ratio (avg)x
12.35
11.17
11.07
10.46
10.53
10.26
10.82
11.17
10.60
10.72
28.44
10.72
10.77
76
16.86
EV/EBITx
24.81
25.95
28.80
29.53
28.82
27.84
26.80
28.34
27.00
30.89
23.21
27.84
28.09
87
4.55
FCF yield (avg)%
0.40
1.42
3.20
1.17
0.40
2.79
1.51
3.33
1.09
2.53
2.07
2.53
1.47
41
19.97
FCF margin%
12.54
12.79
15.64
14.73
11.84
12.15
15.04
12.26
11.27
9.28
2.44
12.15
12.40
7
0.615
FCF / Net incomex
0.186
0.209
0.203
0.197
0.222
0.226
0.219
0.209
0.220
0.250
0.672
0.220
0.214
85
14.57
ROIC%
17.45
18.98
17.18
16.54
15.76
16.86
16.87
19.82
21.83
19.09
6.60
19.09
17.32
41
28.59
Return on equity%
21.81
24.28
24.89
27.41
27.81
26.71
25.54
24.90
27.06
29.94
28.98
26.71
26.12
66
17.73
Return on assets%
6.60
7.23
6.15
5.47
5.66
6.52
6.00
6.77
5.95
4.18
24.60
6.00
6.08
52
323.23
EPSRp
559.13
568.57
646.01
689.54
689.90
839.18
899.37
1,035
1,060
1,229
356.64
12.25%
9.95%
—
3.77
EPS growth%
21.06
19.48
17.70
16.59
14.04
13.13
16.00
15.84
14.48
12.23
22.60
14.48
15.92
51
236.36
Bookvalue per shRp
366.07
377.16
369.01
392.63
458.71
469.26
471.08
514.05
498.33
485.87
82.98
1.16%
2.83%
—
280.82
FCF per shareRp
200.94
211.58
210.86
233.30
241.94
231.55
264.00
271.25
304.33
317.90
60.09
5.61%
4.79%
—
52.39
Dividend per shRp
76.46
78.05
84.45
96.86
97.77
106.94
123.59
117.80
135.72
126.54
82.45
5.29%
5.17%
—
29.16
Div yield (avg)%
3.36
5.30
7.14
7.99
6.96
7.47
7.25
8.74
10.76
12.35
16.78
8.74
7.36
12
27.37
Payout ratio%
31.90
30.95
31.19
33.29
34.84
33.14
33.60
30.78
29.85
27.51
23.01
30.78
31.54
85
11.58
Shares (diluted)B
16.50
16.90
17.18
17.94
20.98
24.41
28.33
33.71
36.75
40.52
11.35
14.07%
10.51%
28
21.36
Buyback yield%
31.55
30.40
29.11
29.16
27.40
25.93
25.31
23.77
24.50
24.64
26.16
24.64
26.67
60
0.300
D/E ratiox
0.651
0.604
0.599
0.644
0.721
0.829
0.961
1.106
1.265
1.189
0.492
1.106
0.775
94
5,856
Enterprise valueRp B
4,104
4,025
4,591
4,849
5,737
5,535
6,284
7,332
7,994
8,226
2,094
7.47%
8.30%
17
1,496
LT debtRp B
1,798
1,821
1,958
1,801
1,786
1,553
1,432
1,536
1,595
1,459
1,426
(3.97%)
(2.93%)
53
Cost of revenue
0.29%
1.03×
Operating expenses
(0.27%)
0.98×
Cash and investments
19.72%
Property and equipment
17.70%