163.5
RevenueRp B
593.7
640.5
702.0
751.6
804.8
860.7
947.3
1,030
1,098
1,180
173.3
7.96%
8.13%
87
18.00
Revenue growth%
4.76
2.81
5.29
5.79
7.31
10.17
11.58
12.76
12.99
12.21
28.51
12.21
8.74
48
11.94
Gross margin%
25.49
23.85
21.93
23.96
25.69
22.87
22.22
20.31
23.01
20.40
4.78
22.22
22.94
30
3.50
Operating margin%
19.43
21.25
20.15
22.02
19.84
17.81
19.54
21.77
20.55
18.25
19.05
19.54
20.00
78
27.91
Net margin%
9.37
7.74
5.74
7.93
6.66
8.81
8.61
7.87
7.84
9.87
29.39
8.61
7.90
40
14.98
P/E ratio (avg)x
51.16
55.86
61.13
71.08
81.60
79.93
95.28
99.84
106.5
107.4
36.76
99.84
80.77
28
20.33
EV/EBITx
19.27
17.78
16.72
16.18
13.76
14.24
13.23
11.96
11.02
11.14
9.343
11.96
14.00
87
12.34
FCF yield (avg)%
24.95
24.40
25.94
26.98
24.74
25.82
23.62
23.71
26.11
25.04
22.19
25.04
24.99
22
8.05
FCF margin%
20.56
22.42
23.89
25.66
23.94
25.84
23.72
24.10
25.67
24.98
8.16
24.98
24.02
77
1.743
FCF / Net incomex
1.617
1.643
1.536
1.714
1.620
1.734
1.620
1.725
1.824
1.760
0.959
1.734
1.678
63
5.73
ROIC%
27.72
26.72
25.74
24.32
26.92
24.66
25.20
26.49
26.55
25.49
19.67
25.49
26.12
64
28.27
Return on equity%
19.44
19.81
20.89
19.54
18.58
17.08
17.69
18.07
16.00
18.59
22.93
17.69
18.58
37
13.49
Return on assets%
7.46
6.31
5.43
8.39
7.46
7.66
10.59
8.81
6.12
7.92
3.57
7.92
7.56
45
128.68
EPSRp
259.49
237.38
243.86
232.55
221.50
206.67
209.73
225.90
239.40
249.87
137.13
2.44%
(0.64%)
—
17.52
EPS growth%
0.40
0.40
2.76
0.72
2.12
4.08
3.72
3.14
5.77
4.78
12.30
4.08
2.95
95
200.40
Bookvalue per shRp
281.63
253.45
235.00
223.49
228.27
216.06
228.64
218.02
246.83
235.01
198.59
0.58%
(2.39%)
—
183.05
FCF per shareRp
49.97
48.57
43.24
41.66
39.41
42.42
45.83
41.86
40.73
36.66
172.25
(1.44%)
(3.85%)
—
85.06
Dividend per shRp
51.33
54.00
57.77
50.87
43.81
43.27
40.40
36.63
33.05
28.22
297.30
(8.42%)
(6.90%)
—
29.69
Div yield (avg)%
23.57
24.85
23.88
26.13
24.82
24.39
25.47
22.78
20.57
20.05
4.78
22.78
24.14
39
29.38
Payout ratio%
27.31
28.77
28.75
30.29
31.08
32.08
30.82
31.16
29.18
30.52
6.06
30.82
30.40
84
3.218
Shares (diluted)B
6.410
6.781
6.847
6.881
8.241
9.588
11.26
11.02
10.92
10.79
3.150
5.53%
5.81%
22
19.39
Buyback yield%
22.07
19.32
20.91
23.08
24.87
25.42
26.42
27.21
27.31
27.88
13.83
27.21
25.15
68
1.792
D/E ratiox
1.307
1.335
1.392
1.270
1.222
1.279
1.198
1.337
1.492
1.482
1.367
1.337
1.321
19
906.3
Enterprise valueRp B
1,417
1,388
1,347
1,303
1,262
1,277
1,230
1,154
1,247
1,171
1,351
(1.48%)
(2.44%)
69
1,136
LT debtRp B
436.0
398.7
370.1
391.9
432.5
493.3
478.9
450.3
470.8
502.6
77.56
3.05%
1.63%
49
Cost of revenue
8.15%
1.00×
Operating expenses
8.08%
1.00×
Property and equipment
15.17%
Spread over hurdle
(6.36%)