1,104
RevenueRp B
1,463
1,495
1,486
1,472
1,495
1,511
1,542
1,554
1,599
1,613
1,222
1.53%
0.84%
73
18.08
Revenue growth%
14.43
16.61
19.27
22.10
22.99
22.53
19.85
18.06
18.18
15.32
23.98
18.18
18.73
59
8.83
Gross margin%
13.91
13.66
15.64
15.21
17.25
15.93
17.82
18.36
21.21
23.13
14.28
18.36
16.59
5
3.75
Operating margin%
4.58
5.74
4.36
2.00
0.40
1.81
1.80
2.50
1.31
1.47
23.93
1.80
1.91
76
28.63
Net margin%
2.16
2.50
2.61
1.74
0.40
2.72
1.88
2.66
1.29
1.70
26.24
1.88
2.02
16
15.91
P/E ratio (avg)x
31.34
32.97
32.44
34.43
33.28
33.88
37.31
36.44
35.69
33.66
35.24
35.69
33.77
8
18.37
EV/EBITx
7.713
7.712
6.969
5.951
5.939
5.383
5.844
5.707
5.476
5.382
7.476
5.476
5.891
71
16.78
FCF yield (avg)%
20.53
19.98
18.80
16.81
16.17
13.89
12.47
9.52
9.26
6.32
9.48
9.52
15.03
70
9.97
FCF margin%
4.43
3.93
1.98
2.31
1.19
0.55
3.33
0.63
0.40
0.40
11.34
0.55
1.58
58
0.829
FCF / Net incomex
0.938
1.016
1.106
1.190
1.275
1.399
1.640
1.921
1.982
2.275
0.271
1.921
1.337
43
24.98
ROIC%
5.33
7.18
6.23
8.05
5.16
7.27
10.16
8.49
8.54
9.47
24.27
8.54
7.66
79
28.98
Return on equity%
11.62
8.74
7.35
7.24
4.89
6.21
6.23
4.32
7.15
6.83
13.13
6.23
6.99
84
25.75
Return on assets%
14.09
12.11
9.26
11.06
9.43
9.58
12.24
10.81
7.99
7.83
14.34
9.58
10.20
72
64.70
EPSRp
103.48
113.37
113.44
126.24
136.38
159.22
193.51
195.84
207.18
211.31
69.51
9.15%
8.80%
—
23.79
EPS growth%
23.39
21.88
20.11
18.63
20.68
19.43
22.30
23.04
25.89
27.23
13.98
23.04
22.09
65
206.42
Bookvalue per shRp
124.51
120.63
124.35
127.21
123.51
136.38
140.44
151.53
154.40
157.72
200.14
5.01%
2.38%
—
218.92
FCF per shareRp
138.21
154.21
147.55
152.21
150.21
149.70
134.93
124.95
132.02
135.79
82.45
(2.00%)
0.05%
—
130.55
Dividend per shRp
275.40
293.43
344.88
399.42
452.64
525.27
603.38
610.29
621.62
620.19
169.83
6.50%
9.40%
—
5.78
Div yield (avg)%
11.12
9.76
8.98
9.08
8.31
11.22
12.36
13.13
15.07
16.44
17.39
13.13
11.17
11
7.64
Payout ratio%
11.90
14.41
11.59
14.48
14.66
14.95
13.74
12.79
13.15
14.83
9.61
13.74
14.08
11
4.867
Shares (diluted)B
8.008
9.028
10.37
10.60
11.22
10.78
12.49
13.79
14.27
15.30
4.902
6.39%
6.41%
52
10.70
Buyback yield%
23.94
21.79
24.08
21.49
20.73
20.43
23.35
25.16
26.37
28.61
26.95
25.16
23.65
35
1.278
D/E ratiox
0.897
0.924
1.051
1.171
1.219
1.311
1.567
1.576
1.712
1.737
0.528
1.576
1.265
30
713.2
Enterprise valueRp B
1,077
1,160
1,056
1,003
999.6
955.8
1,021
888.5
963.7
949.4
909.7
(1.03%)
(1.27%)
22
1,124
LT debtRp B
762.4
703.9
618.1
544.8
538.9
468.7
483.5
479.4
458.5
500.3
268.2
(1.48%)
(4.10%)
46
Cost of revenue
0.84%
1.00×
Operating expenses
0.74%
0.99×
Spread over hurdle
(1.94%)