627.8
RevenueRp B
637.1
661.1
692.1
740.6
766.3
802.8
845.1
913.0
974.9
1,040
678.3
6.30%
5.41%
18
10.93
Revenue growth%
25.04
24.04
23.92
25.64
24.12
22.96
23.01
22.30
19.63
20.93
21.51
22.30
23.47
86
25.66
Gross margin%
26.38
27.81
25.27
23.82
26.11
24.41
21.80
21.70
21.59
21.69
3.09
21.70
24.11
37
28.74
Operating margin%
20.59
22.81
24.71
25.94
26.55
27.36
27.17
24.93
22.58
23.68
24.30
24.93
24.82
40
5.17
Net margin%
11.27
10.58
11.24
10.73
9.97
7.56
8.32
5.48
4.02
4.06
17.49
5.48
9.14
56
34.81
P/E ratio (avg)x
19.16
21.36
21.55
24.15
24.13
28.56
31.21
34.07
36.07
42.74
32.00
34.07
26.35
84
20.45
EV/EBITx
15.42
15.52
18.27
22.14
25.80
25.54
27.31
28.48
32.40
33.20
11.57
28.48
25.67
20
11.30
FCF yield (avg)%
28.05
26.58
25.00
25.35
24.94
24.18
25.68
28.40
28.36
25.57
21.72
25.68
25.63
60
29.11
FCF margin%
18.28
16.27
16.09
19.04
18.93
18.63
20.78
22.12
21.00
21.83
3.00
21.00
18.98
15
0.642
FCF / Net incomex
0.917
1.090
1.295
1.482
1.600
1.640
1.896
1.946
1.950
2.243
0.747
1.946
1.620
83
17.60
ROIC%
5.47
8.13
10.54
7.78
9.47
6.93
8.64
5.70
6.53
7.51
27.20
6.93
7.65
53
5.42
Return on equity%
20.75
21.39
20.10
20.10
19.47
16.58
19.31
21.68
22.54
21.00
5.41
21.00
20.43
48
29.45
Return on assets%
3.49
0.74
0.40
0.54
2.93
3.95
2.22
1.78
1.35
0.40
16.19
1.78
1.56
28
216.67
EPSRp
506.41
559.52
524.34
561.98
536.64
569.28
642.42
698.82
686.21
730.33
233.05
6.36%
4.34%
—
21.00
EPS growth%
25.92
27.95
28.37
25.96
26.05
25.34
26.18
27.57
27.12
29.98
20.42
27.12
26.65
57
143.03
Bookvalue per shRp
60.75
57.75
61.60
60.41
64.43
66.13
73.03
80.90
85.25
83.64
264.29
5.36%
4.04%
—
294.96
FCF per shareRp
333.44
301.07
280.03
301.31
293.24
256.07
238.69
230.05
206.13
214.35
149.42
(6.07%)
(4.34%)
—
291.45
Dividend per shRp
122.01
122.08
121.70
142.74
144.28
162.79
186.38
202.85
207.50
245.62
62.58
11.23%
7.80%
—
28.16
Div yield (avg)%
9.96
12.43
10.11
9.14
6.46
7.18
4.48
3.15
3.75
5.72
12.90
4.48
6.82
8
14.81
Payout ratio%
11.06
11.38
11.14
8.31
9.24
10.81
12.93
14.71
13.73
12.91
3.36
12.93
11.26
87
1.344
Shares (diluted)B
1.790
1.789
1.707
1.543
1.670
1.714
1.725
1.913
1.789
1.781
1.376
1.29%
0.40%
57
21.66
Buyback yield%
33.15
35.86
35.92
38.19
39.76
39.81
38.97
39.16
40.22
40.23
21.46
39.81
39.07
81
0.894
D/E ratiox
2.488
2.849
3.386
3.903
4.176
4.412
4.962
5.245
6.221
6.184
1.404
5.245
4.294
74
143.5
Enterprise valueRp B
655.9
733.6
829.1
936.5
894.2
997.2
1,026
1,052
1,167
1,170
573.2
5.53%
6.93%
22
771.9
LT debtRp B
641.7
699.9
672.6
782.7
856.0
864.8
889.9
910.0
995.7
1,141
721.9
5.92%
5.69%
51
Cost of revenue
5.45%
1.00×
Operating expenses
4.86%
0.95×
Cash and investments
15.15%
Property and equipment
14.91%