7.109
RevenueRp B
5.044
5.373
5.760
6.181
6.507
7.048
7.424
8.024
8.733
9.400
7.746
7.63%
7.03%
59
12.39
Revenue growth%
0.40
2.85
5.59
6.13
4.70
4.70
5.26
7.23
7.17
7.28
11.74
7.17
5.42
11
29.89
Gross margin%
5.62
4.74
3.49
1.27
0.40
1.77
2.26
4.17
4.17
5.85
9.42
4.17
3.83
56
7.28
Operating margin%
9.52
7.86
5.96
4.59
4.10
5.49
3.91
2.93
4.86
3.58
21.62
3.91
4.72
5
11.21
Net margin%
23.31
22.03
20.17
21.53
18.61
16.89
16.46
17.13
19.99
22.96
6.90
17.13
20.08
11
35.93
P/E ratio (avg)x
24.22
27.76
28.55
32.63
36.28
41.39
43.10
41.03
43.86
45.62
6.685
43.10
38.66
24
30.85
EV/EBITx
29.87
30.11
28.73
27.39
25.41
25.31
21.92
20.18
21.63
21.02
26.18
21.63
25.36
17
3.93
FCF yield (avg)%
10.79
12.55
10.11
8.37
7.15
9.00
11.70
13.31
14.17
11.27
9.77
11.70
11.03
13
6.53
FCF margin%
5.50
7.83
6.97
8.42
6.94
4.46
3.07
1.51
4.27
2.68
6.39
3.07
4.98
36
1.445
FCF / Net incomex
0.239
0.243
0.211
0.191
0.191
0.208
0.179
0.181
0.163
0.164
0.636
0.179
0.191
31
7.96
ROIC%
11.82
13.93
11.34
10.51
10.01
8.97
7.07
4.66
3.03
3.29
17.01
4.66
9.49
35
20.80
Return on equity%
24.26
25.68
26.58
28.15
28.65
25.99
27.16
28.31
26.96
26.46
11.02
26.96
26.77
68
16.63
Return on assets%
5.43
6.18
3.90
5.10
5.16
2.17
3.33
2.45
0.40
0.40
2.97
2.17
3.62
87
1.58
EPSRp
3.70
4.01
4.28
4.98
5.42
5.54
5.86
6.03
6.50
7.73
1.65
7.39%
8.13%
—
6.91
EPS growth%
5.79
2.84
3.60
1.83
0.40
0.40
2.47
0.40
3.31
0.65
3.83
0.65
2.15
15
1.31
Bookvalue per shRp
1.46
1.53
1.67
1.74
1.59
1.72
1.63
1.67
1.51
1.55
2.47
(0.55%)
0.62%
—
1.18
FCF per shareRp
1.48
1.46
1.42
1.28
1.33
1.27
1.37
1.26
1.29
1.13
1.99
(3.21%)
(3.84%)
—
2.48
Dividend per shRp
3.16
3.19
3.26
3.63
3.51
3.65
3.65
3.61
3.55
3.55
2.08
0.22%
1.27%
—
25.24
Div yield (avg)%
12.58
14.03
11.59
13.89
15.04
12.17
13.95
14.45
15.36
13.76
29.95
13.95
13.92
90
8.28
Payout ratio%
20.98
22.33
20.22
18.13
19.11
21.05
21.51
21.67
19.46
21.32
29.65
21.32
21.01
21
2.981
Shares (diluted)B
4.487
5.362
5.325
5.608
6.397
6.384
6.153
6.892
7.750
8.741
3.013
6.44%
7.94%
60
7.13
Buyback yield%
13.76
11.92
12.80
13.16
10.88
11.73
11.89
12.10
12.74
14.59
2.78
12.10
12.42
9
0.870
D/E ratiox
0.198
0.197
0.213
0.204
0.205
0.179
0.165
0.146
0.142
0.132
0.993
0.146
0.188
25
6.822
Enterprise valueRp B
8.237
8.241
8.725
9.337
10.06
10.65
10.11
10.95
12.18
13.57
6.857
6.17%
5.98%
48
8.881
LT debtRp B
13.24
15.68
15.18
14.52
14.32
16.25
15.47
15.11
16.21
18.32
5.669
5.05%
3.16%
24
Cost of revenue
7.01%
1.00×
Operating expenses
7.34%
1.03×
Cash and investments
13.06%