96.68
RevenueRp B
809.1
824.2
845.2
855.8
878.9
879.4
860.5
876.9
889.5
884.4
101.9
0.12%
0.68%
22
17.03
Revenue growth%
18.53
18.61
19.53
18.21
19.87
19.15
21.27
18.87
15.99
16.90
26.18
18.87
18.74
22
5.66
Gross margin%
4.59
7.32
6.15
5.53
3.97
1.12
2.18
0.98
0.98
2.52
27.59
1.12
3.24
36
28.53
Operating margin%
18.93
16.90
14.09
12.22
11.35
12.27
14.68
15.84
15.85
14.35
10.72
14.68
14.51
58
21.86
Net margin%
22.63
25.53
25.71
25.63
26.86
28.77
26.80
26.27
24.25
21.28
26.17
26.27
25.67
79
36.22
P/E ratio (avg)x
26.05
26.84
23.94
20.39
18.83
19.77
19.81
18.06
17.36
15.75
18.22
18.06
19.79
59
29.50
EV/EBITx
50.72
52.55
60.74
59.62
60.12
70.26
71.17
81.01
81.38
87.47
33.88
81.01
65.50
69
9.02
FCF yield (avg)%
27.40
30.05
29.14
26.72
27.02
28.16
26.86
26.33
24.60
23.51
20.37
26.33
26.94
30
15.83
FCF margin%
8.43
6.30
4.17
4.48
4.48
2.27
2.57
3.20
1.07
0.40
6.60
2.27
3.69
93
0.119
FCF / Net incomex
0.464
0.501
0.491
0.453
0.473
0.501
0.494
0.503
0.478
0.526
0.118
0.501
0.493
42
10.98
ROIC%
4.10
2.45
0.40
0.40
0.40
2.73
3.94
2.94
3.32
5.52
7.83
3.32
2.83
31
20.55
Return on equity%
2.01
4.55
3.09
3.72
2.19
0.40
1.32
3.78
4.13
6.53
17.59
3.78
3.40
5
24.77
Return on assets%
30.73
31.38
31.38
30.35
27.80
25.93
28.01
27.94
26.98
27.88
20.09
27.88
27.97
15
1,811
EPSRp
2,137
1,930
1,864
1,971
1,734
1,856
1,862
1,930
1,854
1,975
2,017
2.63%
(1.43%)
—
26.08
EPS growth%
11.51
9.67
10.72
9.61
7.16
6.44
5.05
7.62
5.07
6.82
7.18
6.44
7.39
34
600.96
Bookvalue per shRp
556.44
571.77
501.42
475.09
439.51
404.14
434.28
470.80
484.56
435.40
2,133
(0.19%)
(2.39%)
—
518.64
FCF per shareRp
1,801
1,864
1,654
1,472
1,605
1,540
1,452
1,416
1,560
1,485
1,293
(1.54%)
(2.22%)
—
1,901
Dividend per shRp
1,871
1,710
1,660
1,543
1,540
1,419
1,442
1,571
1,437
1,350
756.56
(2.60%)
(2.15%)
—
28.04
Div yield (avg)%
10.79
12.29
12.80
15.79
14.41
16.88
16.47
19.37
18.10
17.18
27.51
17.18
16.13
64
15.22
Payout ratio%
2.09
0.40
0.43
0.40
0.40
0.40
0.40
0.40
3.00
2.73
5.04
0.40
0.40
17
272.4
Shares (diluted)M
213.0
189.7
171.6
179.9
194.2
171.2
181.3
175.7
187.0
168.6
267.3
(2.79%)
(3.44%)
54
10.77
Buyback yield%
25.21
23.58
25.85
27.53
25.90
28.84
28.67
28.85
31.02
33.51
29.23
28.85
28.10
16
1.427
D/E ratiox
1.099
1.296
1.358
1.481
1.425
1.634
1.592
1.668
1.894
1.965
1.364
1.668
1.536
49
893.8
Enterprise valueRp B
764.6
732.7
803.7
788.9
819.1
803.7
807.6
753.5
817.1
861.6
177.2
1.02%
1.73%
77
941.9
LT debtRp B
974.2
959.8
1,090
1,144
1,155
1,220
1,302
1,504
1,559
1,825
173.0
9.58%
6.89%
27
Cost of revenue
0.51%
0.98×
Operating expenses
1.36%
1.07×
Goodwill & intangibles
19.34%
Cash and investments
14.47%
Spread over hurdle
14.38%