7,718
RevenueRp B
13,261
13,685
14,003
13,792
13,662
13,944
14,042
13,800
13,580
13,388
8,341
(0.40%)
0.27%
18
2.94
Revenue growth%
22.41
23.82
26.29
23.36
20.75
22.24
21.01
20.17
21.50
23.95
25.30
21.50
22.32
28
6.66
Gross margin%
14.39
14.62
11.99
10.46
11.27
12.81
15.50
16.73
15.96
17.41
16.33
15.96
14.50
89
3.24
Operating margin%
5.65
4.45
3.53
1.10
0.40
2.13
1.55
1.32
1.25
0.40
26.34
1.32
1.44
71
29.99
Net margin%
7.40
6.03
3.50
5.06
6.28
6.29
4.97
6.37
6.56
7.80
15.94
6.37
6.28
79
6.080
P/E ratio (avg)x
11.26
11.98
12.41
11.34
11.45
10.03
11.09
11.68
11.24
10.96
35.66
11.09
11.30
55
22.39
EV/EBITx
28.97
28.78
25.57
26.20
25.59
21.83
21.71
20.61
19.84
20.08
11.94
20.61
23.70
92
8.65
FCF yield (avg)%
3.91
3.83
4.15
5.66
8.54
6.42
8.18
5.91
8.18
6.12
18.91
6.42
6.01
66
16.76
FCF margin%
29.78
30.43
31.66
32.73
34.93
37.53
38.86
40.91
40.57
41.98
15.59
40.57
36.23
31
1.658
FCF / Net incomex
1.071
0.964
0.886
0.823
0.828
0.830
0.860
0.857
0.774
0.839
1.738
0.839
0.848
29
8.81
ROIC%
16.05
16.49
19.11
17.11
15.68
17.75
17.97
15.57
12.57
14.33
29.31
15.57
16.27
28
24.84
Return on equity%
5.00
2.99
1.11
3.56
4.52
6.68
7.84
8.56
7.41
6.58
25.69
7.41
5.79
91
10.22
Return on assets%
18.15
16.75
15.53
16.04
17.47
20.03
19.43
17.76
15.52
13.29
2.51
17.76
17.11
85
101.78
EPSRp
239.27
209.75
218.10
214.04
226.61
199.66
191.05
187.65
171.81
185.74
113.31
(3.90%)
(1.76%)
—
27.85
EPS growth%
2.22
3.33
0.54
1.83
0.40
0.40
2.25
0.40
1.93
1.59
20.76
1.59
1.71
69
243.15
Bookvalue per shRp
311.23
358.58
332.66
318.34
330.72
340.66
383.66
408.07
401.29
410.88
459.15
4.44%
2.52%
—
422.00
FCF per shareRp
418.33
492.45
474.42
565.57
605.13
654.37
647.80
747.75
847.65
977.26
95.56
10.06%
9.16%
—
220.72
Dividend per shRp
436.11
507.75
594.95
643.68
639.97
743.29
825.25
813.52
891.87
863.80
63.75
6.18%
7.25%
—
22.92
Div yield (avg)%
28.89
27.89
27.62
27.24
27.55
28.83
26.75
27.16
24.89
24.64
23.25
26.75
27.39
86
12.37
Payout ratio%
17.34
18.92
16.99
16.62
19.09
21.55
18.77
19.37
17.91
17.19
4.17
18.77
18.34
34
20.09
Shares (diluted)B
25.41
29.22
33.44
37.84
40.84
41.49
40.91
44.01
45.23
48.71
19.99
3.59%
8.19%
89
12.11
Buyback yield%
7.95
6.23
7.09
4.61
5.58
7.77
6.20
4.99
3.99
6.69
9.99
6.20
6.22
79
0.958
D/E ratiox
1.086
0.966
0.938
1.042
1.056
1.166
1.048
1.122
1.063
1.105
0.420
1.105
1.059
39
11,191
Enterprise valueRp B
8,434
9,298
9,774
10,406
10,108
9,752
9,764
9,803
8,831
9,430
9,187
(1.38%)
0.94%
90
1,579
LT debtRp B
6,383
7,567
9,194
10,138
11,784
13,738
14,503
14,558
16,979
16,977
7,458
7.58%
11.30%
26
Cost of revenue
0.27%
1.00×
Operating expenses
0.31%
1.00×
Property and equipment
21.71%