2,942
RevenueRp B
6,559
6,609
6,836
6,993
7,078
7,409
7,630
7,782
7,829
7,873
3,033
2.15%
2.35%
41
19.60
Revenue growth%
9.06
11.01
13.95
14.59
16.45
18.48
15.78
13.98
16.92
19.50
16.65
16.92
15.18
43
26.56
Gross margin%
8.92
7.38
5.74
6.57
6.27
4.74
5.30
7.01
7.22
4.98
3.68
5.30
6.42
35
17.44
Operating margin%
12.82
10.67
10.62
12.27
13.85
12.80
13.27
12.58
15.13
15.52
27.65
13.27
12.81
30
26.08
Net margin%
26.84
24.30
21.40
20.68
18.38
17.95
20.89
20.26
17.94
17.96
23.11
17.96
20.47
67
7.913
P/E ratio (avg)x
23.64
24.89
23.81
26.50
27.65
25.53
26.18
25.66
25.48
24.63
37.48
25.53
25.51
54
18.15
EV/EBITx
19.36
19.08
19.59
20.34
20.75
23.46
23.31
27.02
27.82
29.73
14.85
27.02
22.03
64
17.59
FCF yield (avg)%
18.41
20.09
22.37
24.98
26.23
26.29
23.82
23.44
21.12
23.51
4.55
23.51
23.47
90
12.96
FCF margin%
1.72
4.58
5.50
2.89
2.57
1.48
4.12
6.48
7.81
5.14
15.52
5.14
4.35
75
1.408
FCF / Net incomex
0.295
0.355
0.362
0.407
0.459
0.525
0.598
0.679
0.683
0.717
0.626
0.679
0.492
46
16.32
ROIC%
23.70
22.54
19.87
17.23
17.13
17.32
16.94
16.92
17.00
19.91
8.44
17.00
17.27
73
5.89
Return on equity%
9.43
10.92
13.50
10.62
13.55
10.97
12.74
11.09
10.14
9.40
21.47
10.97
10.95
89
13.93
Return on assets%
15.91
13.21
14.22
12.71
9.86
9.22
8.57
9.84
10.60
7.66
27.68
9.22
10.23
71
7,674
EPSRp
4,802
4,160
3,752
3,596
3,124
3,355
3,213
3,146
3,049
2,672
8,484
(3.08%)
(6.37%)
—
17.70
EPS growth%
22.47
20.34
22.40
24.10
24.59
25.70
23.47
22.99
24.28
25.88
12.54
24.28
23.79
60
1,316
Bookvalue per shRp
4,721
4,642
5,006
5,207
5,954
5,970
5,728
6,607
6,523
6,209
5,433
0.84%
2.49%
—
1,514
FCF per shareRp
5,088
4,769
5,138
5,192
4,793
4,399
4,094
3,936
4,407
4,237
8,343
(2.44%)
(2.84%)
—
4,564
Dividend per shRp
10,050
9,655
10,202
11,774
13,113
13,470
14,346
14,823
16,790
18,829
8,621
7.50%
7.03%
—
18.48
Div yield (avg)%
13.32
15.07
14.45
12.47
9.90
8.92
7.33
6.57
6.64
4.33
27.50
6.64
9.41
86
26.20
Payout ratio%
4.35
4.47
1.60
2.08
1.19
0.40
1.26
0.40
2.81
1.74
28.71
1.26
1.67
39
1.138
Shares (diluted)B
1.345
1.301
1.335
1.524
1.742
1.792
1.984
1.910
1.961
2.247
1.119
5.22%
6.43%
6
7.54
Buyback yield%
10.71
8.76
8.86
7.75
8.81
6.21
8.04
5.82
6.02
3.77
11.33
6.02
7.90
64
0.451
D/E ratiox
0.131
0.114
0.100
0.100
0.099
0.107
0.102
0.107
0.100
0.089
0.795
0.102
0.101
71
7,851
Enterprise valueRp B
7,407
7,685
7,949
7,372
7,096
7,881
7,839
7,696
7,077
7,255
9,905
0.44%
(1.19%)
47
6,677
LT debtRp B
3,604
3,435
3,223
3,569
3,515
3,484
3,620
3,827
3,687
4,067
7,384
2.96%
2.52%
22
Cost of revenue
2.36%
1.00×
Operating expenses
2.28%
0.99×
Goodwill & intangibles
14.92%
Property and equipment
14.37%
Spread over hurdle
55.93%