1,805
RevenueRp B
5,128
5,227
5,506
5,761
5,844
6,068
6,372
6,563
6,795
7,141
2,005
4.09%
3.60%
29
28.48
Revenue growth%
13.79
13.00
13.05
14.66
12.99
12.51
11.77
10.23
12.29
9.35
22.90
11.77
12.75
45
4.50
Gross margin%
18.40
21.09
18.68
17.65
14.74
15.67
13.20
16.12
19.05
20.28
20.25
16.12
18.03
17
7.58
Operating margin%
16.19
13.39
14.67
16.19
14.67
15.84
14.55
13.81
15.41
17.01
11.58
15.41
15.04
84
6.39
Net margin%
13.12
11.10
8.94
8.26
7.75
9.09
10.85
11.53
11.98
11.62
29.38
11.53
10.97
69
28.69
P/E ratio (avg)x
12.75
12.05
12.13
12.56
11.54
10.08
8.858
8.079
7.544
7.244
32.26
8.079
10.81
13
13.35
EV/EBITx
45.73
46.82
53.79
56.58
54.72
54.36
51.11
52.35
52.51
49.65
37.63
52.35
52.43
23
3.27
FCF yield (avg)%
20.95
20.34
22.78
20.58
21.57
21.49
20.83
19.41
17.48
14.77
9.41
19.41
20.70
6
16.27
FCF margin%
19.97
22.85
22.19
20.35
18.08
17.84
15.59
15.85
16.53
15.20
16.81
15.85
17.96
38
0.722
FCF / Net incomex
1.251
1.267
1.340
1.241
1.220
1.101
1.185
1.029
1.057
0.951
1.066
1.057
1.202
71
28.24
ROIC%
18.47
18.04
15.86
15.38
17.66
15.86
17.39
15.28
15.07
13.77
26.10
15.28
15.86
23
9.26
Return on equity%
9.90
9.22
7.06
5.86
6.31
3.59
4.03
5.23
8.17
5.65
26.34
5.23
6.09
31
23.06
Return on assets%
15.08
13.49
11.09
9.82
11.72
12.51
12.05
12.79
12.70
11.16
24.52
12.51
12.28
44
329.54
EPSRp
356.39
380.19
379.41
404.88
449.76
456.97
417.13
388.12
347.95
357.42
355.66
(4.49%)
(0.79%)
—
19.99
EPS growth%
29.37
31.03
31.27
31.51
33.67
34.73
32.53
30.75
31.95
29.74
4.46
31.95
31.39
16
234.64
Bookvalue per shRp
440.97
444.05
514.37
532.81
624.80
588.51
670.89
740.44
749.86
712.55
702.97
2.66%
6.05%
—
529.93
FCF per shareRp
136.85
148.54
135.32
139.32
127.01
137.99
129.82
121.31
127.48
115.85
479.56
(1.82%)
(2.17%)
—
418.68
Dividend per shRp
150.73
132.22
134.04
142.83
155.88
166.54
158.94
151.44
144.81
143.52
177.54
(1.64%)
0.25%
—
6.51
Div yield (avg)%
25.78
27.76
27.37
25.98
28.90
30.51
32.89
32.76
35.16
38.07
20.25
32.89
29.71
44
6.72
Payout ratio%
3.98
6.83
9.04
6.86
8.92
11.61
14.29
15.56
15.87
17.51
11.24
15.56
10.33
40
7.251
Shares (diluted)B
13.84
13.83
16.47
16.79
17.70
18.26
18.57
19.96
20.25
24.07
7.420
6.34%
7.46%
57
11.88
Buyback yield%
20.07
22.38
21.35
21.85
21.27
20.68
18.90
20.82
21.52
20.23
24.57
20.68
21.05
92
1.270
D/E ratiox
0.606
0.632
0.707
0.690
0.635
0.735
0.787
0.839
0.824
0.782
1.704
0.787
0.721
66
3,282
Enterprise valueRp B
4,819
4,612
4,439
4,549
4,298
3,789
3,388
3,031
3,364
3,275
4,670
(5.29%)
(3.87%)
40
5,479
LT debtRp B
3,167
3,580
3,943
4,176
4,861
4,817
5,600
5,371
6,406
6,547
752.4
6.14%
7.21%
32
Cost of revenue
3.36%
0.98×
Operating expenses
4.27%
1.07×
Cash and investments
22.38%
Goodwill & intangibles
20.39%
Spread over hurdle
13.52%