596.2
RevenueRp B
558.7
560.4
566.7
560.0
560.4
562.5
576.4
578.9
573.3
585.2
630.9
0.87%
0.35%
59
17.07
Revenue growth%
22.17
20.80
22.52
24.08
26.35
28.10
27.30
24.43
25.96
24.06
6.22
25.96
24.26
90
5.60
Gross margin%
30.13
29.37
28.03
30.77
30.31
31.75
33.57
34.48
33.75
35.88
12.65
33.75
31.26
77
15.32
Operating margin%
8.76
9.47
9.61
9.49
10.29
9.88
9.01
10.72
13.38
12.46
2.81
10.72
9.74
84
11.38
Net margin%
19.76
19.51
21.22
23.67
21.26
20.68
19.14
18.14
15.17
12.96
15.44
18.14
19.63
63
30.03
P/E ratio (avg)x
22.32
21.41
21.40
24.33
26.99
29.16
26.63
24.35
27.23
30.27
11.57
27.23
25.49
8
27.84
EV/EBITx
35.51
33.25
36.59
36.05
40.07
38.24
41.17
48.10
54.34
56.13
33.89
48.10
39.16
47
10.59
FCF yield (avg)%
25.88
27.57
26.76
26.97
24.69
27.66
24.94
23.79
21.88
24.03
17.52
24.03
25.41
80
7.70
FCF margin%
16.67
17.15
19.74
22.28
22.66
24.50
26.66
24.18
25.68
26.90
23.39
25.68
23.42
52
1.336
FCF / Net incomex
1.161
1.135
1.191
1.127
1.213
1.123
1.059
0.989
1.051
1.118
1.015
1.059
1.125
26
29.29
ROIC%
16.67
16.51
18.51
16.25
17.79
20.42
20.49
20.29
20.75
21.55
22.87
20.49
19.40
5
14.49
Return on equity%
11.33
12.44
14.28
15.76
12.98
13.04
15.43
16.98
15.38
17.78
15.37
15.43
14.83
18
24.31
Return on assets%
18.73
16.56
13.65
15.36
15.67
14.83
13.23
15.06
13.59
11.31
9.70
13.59
14.94
26
145.39
EPSRp
123.94
133.75
138.20
152.20
134.19
132.52
125.46
126.71
136.87
146.55
157.08
1.78%
2.76%
—
18.32
EPS growth%
14.35
16.20
15.02
14.78
13.58
10.99
13.62
14.03
15.44
14.37
16.73
14.03
14.36
87
116.00
Bookvalue per shRp
192.50
188.68
194.85
216.60
236.43
256.90
267.33
280.67
322.31
350.66
121.45
8.20%
7.54%
—
188.90
FCF per shareRp
59.31
51.05
48.39
43.04
43.26
37.34
35.51
30.95
28.16
29.13
97.84
(7.60%)
(7.61%)
—
79.51
Dividend per shRp
302.83
354.70
420.25
491.33
545.88
625.99
758.90
859.25
905.73
1,027
172.62
13.48%
13.27%
—
21.26
Div yield (avg)%
21.08
23.93
21.22
22.32
21.73
23.88
21.48
20.66
19.31
20.19
23.66
20.66
21.35
25
13.31
Payout ratio%
2.83
2.07
2.49
5.02
4.62
2.03
3.44
1.58
4.30
7.26
18.68
3.44
3.14
37
1.274
Shares (diluted)B
1.343
1.418
1.316
1.360
1.434
1.361
1.399
1.295
1.394
1.546
1.213
1.52%
1.60%
89
7.34
Buyback yield%
2.60
2.33
4.41
6.25
3.78
3.74
1.54
0.40
0.40
1.53
24.11
1.53
2.47
92
1.745
D/E ratiox
1.406
1.316
1.483
1.582
1.450
1.585
1.794
2.016
2.128
2.253
1.560
2.016
1.583
24
302.1
Enterprise valueRp B
549.8
533.8
533.2
548.2
590.9
697.6
841.5
836.0
822.0
954.8
504.2
10.08%
5.99%
64
363.8
LT debtRp B
191.9
199.3
199.3
178.3
182.2
193.5
189.9
183.2
192.0
194.3
71.05
1.30%
(0.63%)
65
Cost of revenue
0.16%
0.98×
Operating expenses
0.45%
1.01×
Cash and investments
16.61%