1,140
RevenueRp B
2,362
2,393
2,515
2,576
2,615
2,685
2,801
2,941
3,088
3,169
1,241
3.92%
3.09%
29
5.36
Revenue growth%
25.67
26.04
23.40
25.31
25.21
22.99
24.23
24.10
21.12
18.23
9.75
22.99
24.16
77
17.24
Gross margin%
0.40
0.95
1.19
0.40
0.40
0.40
0.40
1.13
0.52
0.40
19.40
0.40
0.40
63
25.45
Operating margin%
11.07
11.17
11.43
11.94
14.61
16.16
15.16
13.25
10.96
11.55
26.83
13.25
11.74
23
19.23
Net margin%
13.78
15.12
13.15
11.61
13.41
15.52
18.20
20.05
18.56
16.73
12.52
18.20
15.32
43
18.79
P/E ratio (avg)x
14.78
15.53
16.37
18.35
18.49
21.05
21.85
22.31
23.19
26.52
30.13
22.31
19.77
67
13.99
EV/EBITx
40.64
46.63
46.74
48.81
47.02
54.20
54.12
52.47
56.59
63.06
21.06
54.20
50.64
9
18.12
FCF yield (avg)%
22.05
22.06
19.70
22.41
20.96
22.53
23.86
22.11
19.35
17.31
4.41
22.11
22.06
80
19.98
FCF margin%
9.07
6.42
3.76
1.29
1.74
2.85
4.32
1.91
0.40
2.55
25.29
2.55
2.70
86
0.981
FCF / Net incomex
2.144
2.446
2.518
2.902
3.064
3.291
3.787
3.748
3.957
4.052
1.351
3.787
3.177
31
25.91
ROIC%
9.47
11.63
11.13
12.35
10.71
9.93
7.24
10.19
12.17
11.53
27.54
10.19
10.92
92
6.84
Return on equity%
24.00
23.61
21.38
19.72
21.17
22.08
21.74
21.21
18.57
17.78
29.85
21.21
21.30
94
20.78
Return on assets%
20.69
22.32
22.81
23.89
26.48
24.84
22.76
20.13
22.56
20.32
15.53
22.56
22.66
28
8.41
EPSRp
22.01
21.59
23.17
26.44
29.14
30.68
34.45
37.50
34.43
35.12
9.25
3.80%
4.31%
—
11.37
EPS growth%
6.44
6.25
4.84
5.70
3.04
0.40
3.32
0.87
3.19
0.40
22.19
0.87
3.25
47
8.03
Bookvalue per shRp
60.20
63.25
69.65
80.23
94.27
111.03
115.82
127.66
154.62
152.93
35.37
10.16%
10.61%
—
39.58
FCF per shareRp
7.03
7.28
7.35
7.82
7.54
7.60
7.43
7.74
6.83
5.98
12.65
(4.54%)
(1.01%)
—
12.86
Dividend per shRp
29.81
32.81
32.00
38.35
39.98
41.90
49.15
59.59
59.46
70.51
30.28
12.02%
9.31%
—
22.80
Div yield (avg)%
0.40
2.63
0.43
2.34
2.14
0.40
0.40
1.27
0.40
2.72
15.33
0.40
0.85
57
23.16
Payout ratio%
16.12
14.24
12.01
13.63
15.67
16.90
18.34
16.06
13.57
12.15
20.59
16.06
14.95
81
22.15
Shares (diluted)B
31.54
35.30
39.09
44.87
50.81
50.35
49.88
52.90
54.87
54.90
21.20
1.56%
6.68%
16
22.54
Buyback yield%
2.60
2.41
0.40
2.83
2.53
3.89
1.40
0.40
0.40
2.40
3.26
1.40
2.41
91
0.161
D/E ratiox
0.596
0.527
0.466
0.476
0.450
0.403
0.368
0.335
0.301
0.280
1.094
0.335
0.427
86
2,401
Enterprise valueRp B
1,999
1,869
1,890
1,767
1,877
1,814
1,873
1,913
1,960
1,822
1,078
(0.60%)
0.20%
93
273.9
LT debtRp B
1,952
1,831
1,739
1,987
2,249
2,276
2,502
2,563
2,761
2,638
671.0
3.24%
4.40%
37
Cost of revenue
3.06%
1.00×
Operating expenses
3.25%
1.02×