2,301
RevenueRp B
1,452
1,588
1,711
1,887
2,044
2,181
2,343
2,523
2,738
2,934
2,364
7.49%
8.05%
64
21.06
Revenue growth%
34.06
33.81
33.35
31.31
30.87
29.72
30.13
32.38
32.99
30.70
2.25
30.70
31.84
48
16.77
Gross margin%
26.26
25.87
24.87
22.18
20.80
19.18
17.40
19.60
20.89
23.49
11.24
19.60
21.54
75
15.75
Operating margin%
9.20
11.02
14.01
14.39
16.25
16.89
16.69
19.08
21.22
24.05
5.91
19.08
16.47
43
9.30
Net margin%
30.04
27.35
28.37
26.15
28.85
29.59
32.44
34.79
32.09
34.60
13.03
32.44
29.82
23
11.08
P/E ratio (avg)x
21.36
18.48
17.10
15.15
15.99
15.45
16.04
16.78
15.30
15.38
26.71
15.45
16.02
72
29.32
EV/EBITx
18.38
16.75
16.36
16.26
17.71
18.00
16.24
16.62
15.59
16.18
23.88
16.24
16.49
60
25.57
FCF yield (avg)%
26.66
24.74
26.91
25.24
25.51
25.02
26.30
24.80
26.53
26.33
12.86
26.30
25.91
49
7.68
FCF margin%
20.18
17.57
19.47
18.33
19.47
18.40
17.80
15.60
12.89
11.70
28.35
15.60
18.07
92
0.130
FCF / Net incomex
0.356
0.352
0.379
0.416
0.430
0.465
0.444
0.473
0.492
0.452
0.847
0.465
0.437
19
24.73
ROIC%
9.37
9.58
12.55
13.24
11.96
14.21
11.81
11.65
13.84
12.07
3.28
12.07
12.02
71
14.31
Return on equity%
25.46
26.27
26.25
26.48
24.64
21.67
23.85
22.19
21.26
18.29
15.36
21.67
24.24
71
16.17
Return on assets%
11.93
10.80
8.40
7.30
4.65
2.62
3.55
1.34
0.85
0.40
3.85
1.34
4.10
11
88.87
EPSRp
75.56
73.22
65.64
66.38
57.22
51.50
49.03
50.32
52.05
50.49
99.38
(2.47%)
(4.90%)
—
21.33
EPS growth%
28.64
31.08
28.41
27.90
28.61
28.01
25.60
27.80
28.22
25.62
19.13
27.80
28.12
50
89.43
Bookvalue per shRp
71.25
76.61
67.13
58.92
51.71
49.72
50.42
50.51
54.65
48.29
109.39
(1.36%)
(5.12%)
—
96.02
FCF per shareRp
155.62
155.83
164.49
159.17
174.34
201.58
215.12
211.59
202.91
219.48
39.88
4.71%
2.69%
—
67.74
Dividend per shRp
139.67
133.23
138.90
143.10
148.43
143.09
154.19
161.20
178.10
190.04
85.05
5.07%
4.14%
—
4.65
Div yield (avg)%
9.24
7.22
4.63
2.85
4.18
6.73
7.81
7.04
9.47
10.90
23.92
7.81
7.13
17
14.85
Payout ratio%
17.87
16.73
14.73
15.22
18.13
15.37
17.81
16.05
16.27
16.60
4.53
16.27
16.43
33
11.15
Shares (diluted)B
16.32
16.93
17.24
17.47
20.44
22.67
26.32
25.52
26.11
25.62
10.96
4.62%
6.25%
15
20.27
Buyback yield%
24.32
21.70
20.22
18.19
19.91
20.56
22.27
20.03
20.82
21.90
26.15
20.82
20.69
18
1.508
D/E ratiox
1.418
1.342
1.327
1.279
1.334
1.497
1.327
1.237
1.182
1.123
1.458
1.237
1.327
84
1,092
Enterprise valueRp B
2,128
2,036
2,255
2,228
2,482
2,357
2,576
2,560
2,713
2,803
2,617
2.47%
2.73%
62
1,955
LT debtRp B
3,661
3,949
3,847
3,727
4,129
3,990
4,006
4,115
4,255
4,992
814.7
3.87%
2.76%
91
Cost of revenue
7.99%
0.99×
Operating expenses
7.70%
0.97×
Cash and investments
17.33%