739.9
RevenueRp B
2,614
2,736
2,780
2,940
3,102
3,170
3,243
3,420
3,540
3,599
806.8
3.02%
3.59%
91
7.31
Revenue growth%
22.37
21.59
20.32
21.58
21.13
19.56
20.54
20.95
21.25
23.49
8.57
20.95
21.19
94
6.47
Gross margin%
6.13
3.73
3.72
1.12
0.40
0.96
2.37
0.44
2.50
3.65
25.01
2.37
2.43
30
2.10
Operating margin%
30.12
30.81
29.81
32.31
32.81
29.95
29.10
29.84
31.03
30.05
25.01
29.95
30.08
9
21.84
Net margin%
21.02
20.06
18.28
17.88
20.47
19.47
21.35
23.50
20.81
18.46
12.49
20.81
20.27
14
16.69
P/E ratio (avg)x
17.16
18.05
20.47
19.22
19.72
22.92
22.04
23.72
25.00
24.82
19.67
23.72
21.25
76
15.57
EV/EBITx
9.390
8.003
6.909
7.161
6.937
6.690
6.915
6.763
6.000
5.529
26.85
6.690
6.912
11
23.63
FCF yield (avg)%
8.98
9.18
11.27
9.63
6.63
6.67
7.71
9.15
7.33
6.98
17.78
7.33
8.34
63
5.75
FCF margin%
31.76
29.81
27.57
28.70
27.31
26.04
24.45
26.83
24.58
26.27
4.16
26.04
27.07
85
1.615
FCF / Net incomex
1.406
1.457
1.570
1.479
1.562
1.690
1.880
1.802
1.925
2.039
0.842
1.880
1.630
51
11.76
ROIC%
16.15
14.20
14.81
14.41
16.62
14.14
17.09
14.30
12.00
14.48
12.58
14.30
14.44
40
19.35
Return on equity%
9.41
7.25
7.88
10.84
10.23
10.24
8.74
10.47
12.52
12.90
10.92
10.47
10.23
31
15.86
Return on assets%
7.37
4.84
5.49
3.24
0.46
0.40
3.08
5.65
3.71
1.89
4.08
3.08
3.48
62
31.49
EPSRp
110.37
106.58
112.10
110.53
106.36
117.91
113.47
114.90
123.77
141.73
33.91
5.91%
3.35%
—
25.56
EPS growth%
14.26
15.19
17.86
18.48
17.79
19.54
18.70
19.49
20.35
20.64
20.93
19.54
18.59
26
30.69
Bookvalue per shRp
121.80
122.88
123.96
134.20
137.24
158.81
177.76
197.83
192.68
207.64
70.10
8.63%
5.87%
—
47.07
FCF per shareRp
109.29
103.98
111.39
114.00
117.96
114.34
109.11
107.86
102.56
116.05
108.15
(0.33%)
1.88%
—
31.00
Dividend per shRp
65.35
56.74
60.05
60.13
53.72
46.87
46.76
43.01
44.14
46.82
84.06
(2.71%)
(2.78%)
—
3.85
Div yield (avg)%
24.29
25.11
27.83
28.08
27.27
25.08
27.23
27.41
24.96
24.62
6.04
25.08
26.17
61
26.47
Payout ratio%
25.65
28.42
28.66
26.90
24.10
25.81
24.04
23.44
25.89
23.11
7.92
24.04
25.73
72
12.72
Shares (diluted)B
14.58
16.14
16.08
15.56
16.47
16.23
17.71
19.20
21.66
21.82
13.31
5.79%
3.89%
61
4.20
Buyback yield%
9.60
11.10
9.29
8.58
9.12
8.95
7.27
8.58
9.68
12.57
15.49
8.95
9.20
67
1.138
D/E ratiox
1.365
1.374
1.171
1.014
1.050
1.000
1.027
0.951
0.853
0.823
0.955
0.951
1.021
53
3,053
Enterprise valueRp B
555.0
619.0
666.4
751.4
740.6
784.5
802.3
922.9
947.2
1,102
2,935
8.28%
8.09%
85
1,013
LT debtRp B
291.5
289.9
312.7
303.8
325.2
383.8
417.3
438.3
488.0
496.7
1,741
8.84%
5.57%
78
Cost of revenue
3.56%
1.00×
Operating expenses
4.38%
1.08×
Cash and investments
17.22%
Goodwill & intangibles
14.05%