8.998
RevenueRp B
9.880
10.48
10.93
11.25
11.71
12.21
12.95
13.37
13.93
14.27
9.445
4.04%
4.18%
48
21.56
Revenue growth%
31.68
33.82
33.36
35.65
35.94
33.75
34.18
37.00
36.39
34.75
17.24
34.75
34.46
27
12.94
Gross margin%
24.23
22.84
21.56
19.67
19.96
17.70
16.16
15.53
17.42
19.46
16.35
17.42
19.57
84
28.99
Operating margin%
21.88
19.86
20.42
22.05
20.99
18.88
18.77
20.44
19.72
20.87
24.80
19.72
20.43
29
17.88
Net margin%
25.77
22.97
23.41
22.23
21.43
23.79
22.00
23.32
22.64
19.74
27.96
22.64
22.81
70
36.56
P/E ratio (avg)x
12.10
12.60
14.24
16.16
15.21
17.13
18.00
16.92
16.08
17.09
31.80
17.09
16.12
52
17.37
EV/EBITx
13.01
13.33
11.96
11.76
10.55
11.86
13.35
13.24
14.24
13.01
14.32
13.24
13.01
52
19.11
FCF yield (avg)%
25.00
26.00
23.18
21.62
24.15
23.95
25.85
27.64
27.62
26.33
6.93
26.33
25.43
24
2.57
FCF margin%
24.10
26.45
25.78
28.41
29.53
28.86
30.96
28.50
30.29
31.17
24.83
30.29
28.68
93
0.179
FCF / Net incomex
0.371
0.411
0.443
0.418
0.427
0.405
0.428
0.455
0.463
0.435
1.492
0.435
0.428
33
26.55
ROIC%
16.64
18.57
17.65
17.55
15.33
13.27
13.91
16.22
13.60
13.51
2.89
13.60
15.78
9
16.18
Return on equity%
19.60
22.49
23.90
23.05
23.72
24.98
26.11
25.65
26.86
24.88
20.65
25.65
24.39
23
2.39
Return on assets%
28.91
26.07
23.11
20.58
23.21
26.02
23.79
21.22
19.45
20.86
12.68
21.22
23.16
11
1.60
EPSRp
1.48
1.56
1.53
1.55
1.59
1.55
1.41
1.34
1.47
1.59
1.70
(0.03%)
0.59%
—
22.84
EPS growth%
0.40
0.40
2.94
2.43
2.68
1.69
1.39
0.40
0.40
0.40
18.50
0.40
0.89
87
1.68
Bookvalue per shRp
0.95
0.89
0.85
0.93
0.97
1.06
1.09
1.21
1.12
1.20
1.18
4.46%
2.11%
—
0.91
FCF per shareRp
2.08
2.16
2.12
2.37
2.46
2.90
2.95
2.88
3.46
3.65
1.36
8.22%
7.08%
—
1.50
Dividend per shRp
1.91
1.87
1.82
1.86
1.96
2.08
2.02
1.89
1.66
1.68
0.69
(3.06%)
(0.31%)
—
22.89
Div yield (avg)%
26.25
25.07
27.39
28.78
30.14
32.87
32.29
32.85
34.80
33.57
3.13
32.87
31.22
95
12.64
Payout ratio%
1.70
2.86
3.82
1.96
1.03
0.40
0.40
0.40
1.21
0.40
15.76
0.40
1.12
90
10.42
Shares (diluted)B
14.80
14.93
17.99
20.28
23.20
27.84
27.68
30.40
35.51
36.16
9.986
9.29%
11.09%
83
8.87
Buyback yield%
25.15
24.36
24.11
23.77
25.49
24.42
23.33
23.35
22.13
19.81
8.63
23.33
23.94
22
0.830
D/E ratiox
1.791
1.829
1.599
1.698
1.491
1.484
1.500
1.625
1.704
1.755
1.529
1.625
1.661
43
13.76
Enterprise valueRp B
0.834
0.823
0.758
0.801
0.804
0.802
0.822
0.840
0.743
0.784
2.330
(0.50%)
0.25%
58
12.81
LT debtRp B
2.125
2.509
2.989
3.461
4.173
4.149
4.896
5.764
6.706
6.883
7.423
10.53%
12.36%
89
Cost of revenue
4.18%
1.00×
Operating expenses
3.51%
0.94×
Cash and investments
21.25%