1,011
RevenueRp B
2,747
2,794
2,812
2,770
2,830
2,843
2,860
2,950
2,952
2,999
1,094
1.17%
0.91%
80
28.03
Revenue growth%
28.14
27.64
27.96
28.56
30.01
30.67
33.37
31.65
34.24
36.59
18.97
33.37
30.34
85
27.71
Gross margin%
0.40
0.40
3.18
3.03
5.36
3.23
5.41
4.56
2.74
5.65
11.82
4.56
3.21
9
21.53
Operating margin%
21.58
21.55
18.81
18.23
15.95
15.07
18.02
16.62
14.60
13.72
17.20
15.07
17.32
21
21.85
Net margin%
3.73
2.36
0.40
0.40
3.37
4.53
7.03
4.31
4.09
3.71
16.40
4.31
3.72
68
33.38
P/E ratio (avg)x
26.92
25.18
28.63
27.66
29.65
27.82
28.62
33.34
35.99
38.18
23.92
33.34
28.63
23
6.318
EV/EBITx
18.04
18.64
16.66
18.22
18.13
17.47
19.30
17.91
20.20
18.70
37.32
18.70
18.17
73
8.02
FCF yield (avg)%
18.97
17.39
16.16
18.95
16.36
18.57
17.16
18.91
18.74
18.89
15.95
18.74
18.65
40
28.62
FCF margin%
27.62
25.64
23.49
23.85
25.77
26.57
29.27
27.43
27.53
28.67
7.03
27.53
27.00
42
0.282
FCF / Net incomex
2.312
2.345
2.407
2.693
3.054
3.451
3.875
3.723
3.621
4.180
1.559
3.723
3.252
71
21.11
ROIC%
14.09
15.29
17.46
16.82
14.46
16.18
17.78
15.09
16.69
17.83
11.93
16.69
16.44
26
6.54
Return on equity%
14.49
14.26
11.95
13.02
14.15
13.06
10.62
12.58
14.08
12.98
17.05
12.98
13.04
55
25.52
Return on assets%
5.33
7.68
7.14
6.20
4.17
6.07
6.36
4.77
2.52
2.38
17.55
4.77
5.70
78
32.61
EPSRp
16.61
17.55
18.95
16.99
16.12
16.94
15.52
14.67
13.59
15.08
34.31
(1.33%)
(0.55%)
—
9.25
EPS growth%
6.12
7.65
8.95
9.94
7.55
5.33
7.94
8.20
8.21
8.19
13.12
8.19
8.06
69
10.61
Bookvalue per shRp
38.71
45.87
53.70
55.50
66.30
66.15
64.52
65.93
75.87
86.80
45.40
5.54%
10.10%
—
37.80
FCF per shareRp
48.21
42.30
43.99
40.58
40.66
39.83
42.20
43.14
41.89
43.76
10.26
1.48%
(1.90%)
—
38.90
Dividend per shRp
74.29
74.14
72.78
72.34
81.52
78.53
72.87
72.46
75.53
85.61
17.51
0.98%
2.64%
—
18.42
Div yield (avg)%
14.86
14.93
17.18
20.09
21.05
23.14
23.59
25.26
25.35
25.78
6.86
25.26
22.09
28
23.07
Payout ratio%
24.49
25.30
25.71
23.90
24.43
26.92
24.92
26.69
25.46
27.93
29.09
26.69
25.38
76
15.73
Shares (diluted)B
15.07
16.40
17.65
15.26
14.11
14.19
14.13
15.42
13.45
13.22
15.81
(1.29%)
(0.94%)
84
9.80
Buyback yield%
8.88
10.17
8.96
10.68
11.17
10.48
10.23
12.49
10.08
9.18
28.37
10.23
10.20
15
0.876
D/E ratiox
1.205
1.156
1.220
1.124
1.146
0.996
0.956
1.012
0.940
0.858
1.089
0.956
1.068
10
1,726
Enterprise valueRp B
678.2
716.4
645.1
663.9
679.3
607.8
597.5
523.5
522.3
446.2
2,321
(8.06%)
(4.62%)
65
1,251
LT debtRp B
572.9
567.6
582.2
510.0
514.6
470.7
429.7
458.2
437.8
481.2
1,071
(1.33%)
(1.16%)
27
Cost of revenue
0.53%
0.96×
Operating expenses
1.49%
1.06×
Property and equipment
14.77%