73.97
RevenueRp B
73.67
76.50
79.56
82.14
84.17
85.90
89.36
93.18
95.74
99.11
76.83
3.32%
3.48%
78
23.93
Revenue growth%
12.74
14.70
14.14
12.20
13.51
10.85
11.89
12.26
13.71
15.67
22.35
12.26
13.13
77
6.12
Gross margin%
11.66
12.27
11.46
14.46
12.41
9.72
6.91
4.61
5.42
8.26
9.17
6.91
10.59
55
28.22
Operating margin%
12.67
13.72
11.92
12.20
12.68
9.93
8.48
11.31
12.82
13.44
18.75
11.31
12.43
25
7.99
Net margin%
14.69
14.48
17.16
17.33
18.64
21.00
20.42
23.41
24.35
21.37
8.20
21.37
19.53
38
37.82
P/E ratio (avg)x
20.75
20.39
21.94
20.50
23.21
24.87
24.35
23.01
23.69
22.01
25.64
23.69
22.51
88
28.28
EV/EBITx
18.50
20.82
20.43
20.39
22.26
20.80
20.66
21.66
22.13
24.82
21.81
21.66
20.81
53
7.38
FCF yield (avg)%
9.26
9.75
11.68
10.38
12.71
12.08
13.96
13.56
16.55
17.50
4.17
13.96
12.40
10
4.09
FCF margin%
10.72
10.26
9.25
7.79
7.95
10.05
9.72
8.70
10.98
13.15
23.06
10.05
9.89
62
0.294
FCF / Net incomex
2.378
2.548
2.599
2.476
2.795
2.939
3.384
3.870
3.967
4.569
1.114
3.870
2.867
47
26.86
ROIC%
10.49
8.09
8.33
6.14
3.19
2.75
2.89
5.72
7.20
7.24
12.15
5.72
6.67
80
16.13
Return on equity%
16.12
16.26
17.26
14.83
12.55
14.09
14.28
13.65
15.73
14.28
27.33
14.28
14.55
29
26.09
Return on assets%
27.59
29.75
29.18
29.32
31.49
32.57
33.71
34.38
35.55
35.75
27.24
34.38
32.03
29
38.52
EPSRp
59.70
66.67
66.83
78.89
85.88
82.09
96.30
109.71
128.65
136.11
42.86
9.65%
9.15%
—
11.42
EPS growth%
4.83
7.39
7.76
8.91
8.91
10.98
13.86
16.74
17.72
17.33
26.78
16.74
9.94
56
8.04
Bookvalue per shRp
7.99
8.36
7.67
7.48
6.86
5.84
5.38
5.21
5.55
5.10
11.51
(5.77%)
(4.32%)
—
45.81
FCF per shareRp
39.77
43.91
44.85
52.34
61.01
67.68
71.02
77.91
89.53
85.46
11.81
6.97%
8.79%
—
37.21
Dividend per shRp
22.57
22.49
23.94
25.24
24.05
23.94
22.41
23.57
25.63
29.74
12.12
4.34%
4.39%
—
29.95
Div yield (avg)%
9.51
9.70
6.97
5.04
7.63
8.04
6.67
4.83
4.02
2.90
3.50
4.83
6.82
54
10.05
Payout ratio%
30.58
29.13
30.64
32.36
31.80
30.99
30.66
29.65
30.01
32.50
29.10
30.66
30.65
22
1.148
Shares (diluted)B
1.535
1.531
1.555
1.528
1.710
1.981
2.156
2.283
2.333
2.656
1.193
9.20%
6.56%
62
10.34
Buyback yield%
24.58
25.48
27.98
27.40
30.16
29.87
30.92
31.77
32.99
33.22
20.75
31.77
30.02
57
1.475
D/E ratiox
1.611
1.582
1.653
1.854
2.165
2.604
2.556
2.573
2.617
3.053
0.177
2.604
2.361
12
58.14
Enterprise valueRp B
87.89
91.09
93.81
92.13
85.94
79.35
82.78
78.30
85.35
75.37
60.20
(2.59%)
(1.84%)
72
39.93
LT debtRp B
98.63
106.6
127.7
145.8
146.6
146.3
157.2
180.1
206.8
203.2
45.28
6.75%
9.11%
49
Cost of revenue
3.70%
1.02×
Operating expenses
3.19%
0.97×