1,153
RevenueRp B
1,908
1,889
1,911
1,919
1,893
1,949
1,947
1,983
1,953
1,959
1,228
0.69%
0.10%
75
13.72
Revenue growth%
33.60
32.58
30.61
28.98
28.19
30.41
32.79
32.12
29.30
30.54
16.80
30.54
30.57
80
9.66
Gross margin%
7.75
5.45
8.08
9.35
10.62
8.55
10.23
11.73
8.75
10.11
22.32
10.11
9.05
66
3.95
Operating margin%
5.41
6.53
6.05
9.02
11.28
9.42
10.49
8.09
6.86
7.80
26.94
8.09
7.94
56
28.52
Net margin%
13.68
13.75
13.77
14.21
12.67
9.98
12.35
11.00
8.11
8.08
25.88
9.98
12.51
35
33.92
P/E ratio (avg)x
35.76
33.98
35.43
38.93
43.44
44.52
46.88
49.68
46.28
53.11
32.06
46.88
43.98
43
7.806
EV/EBITx
41.42
40.85
37.72
38.37
34.21
30.79
31.55
31.98
28.49
28.85
23.73
30.79
33.09
6
2.94
FCF yield (avg)%
12.46
12.46
12.17
11.90
14.88
14.35
13.59
15.79
18.50
20.96
4.43
15.79
13.97
90
5.80
FCF margin%
10.26
7.66
9.15
6.91
6.77
6.81
8.59
9.39
8.80
9.98
4.29
8.80
8.70
7
0.848
FCF / Net incomex
2.081
2.249
2.423
2.817
3.156
3.270
3.460
3.282
3.329
3.703
1.584
3.329
3.213
15
24.41
ROIC%
11.97
9.17
7.91
9.96
8.22
5.79
7.47
8.77
8.81
7.32
15.07
7.47
8.49
69
12.50
Return on equity%
12.21
12.88
10.91
8.18
9.44
9.43
9.45
8.48
6.74
7.60
18.77
8.48
9.43
67
7.19
Return on assets%
9.02
10.89
8.13
10.16
7.70
7.11
4.33
4.27
3.07
4.83
5.56
4.33
7.40
83
6.66
EPSRp
12.16
12.96
12.39
13.38
14.06
12.92
11.75
11.10
11.81
12.77
7.43
(1.91%)
0.14%
—
10.34
EPS growth%
18.56
17.20
15.52
18.21
19.03
21.99
20.81
19.32
21.32
20.82
25.04
20.82
19.17
88
5.55
Bookvalue per shRp
3.64
3.21
2.76
2.46
2.25
2.24
2.00
1.86
1.63
1.71
10.40
(5.37%)
(8.23%)
—
14.84
FCF per shareRp
8.89
9.16
9.80
10.77
11.71
12.13
12.47
11.44
11.01
10.95
4.04
(1.34%)
2.24%
—
11.35
Dividend per shRp
3.45
4.09
4.49
4.62
4.87
4.74
4.63
5.22
5.64
6.54
14.68
6.07%
6.68%
—
7.04
Div yield (avg)%
5.39
5.52
5.61
3.34
0.65
3.48
6.46
7.60
4.90
5.83
18.16
5.83
5.45
7
14.77
Payout ratio%
11.60
10.77
11.75
13.90
11.92
12.44
12.81
12.58
10.67
9.47
15.24
12.44
11.83
56
57.75
Shares (diluted)B
95.59
100.6
109.5
111.3
111.2
115.5
119.1
138.0
147.4
146.4
56.34
5.66%
4.33%
25
15.60
Buyback yield%
5.37
5.23
2.90
4.14
4.99
7.28
10.20
12.06
10.85
8.14
17.40
10.20
6.33
34
1.447
D/E ratiox
0.226
0.218
0.225
0.247
0.264
0.247
0.247
0.222
0.199
0.212
0.859
0.222
0.226
91
1,357
Enterprise valueRp B
1,340
1,469
1,340
1,371
1,401
1,456
1,326
1,442
1,451
1,492
643.8
1.26%
0.83%
72
1,257
LT debtRp B
912.3
1,061
1,251
1,373
1,355
1,475
1,524
1,630
1,720
1,907
1,534
7.08%
8.18%
85
Cost of revenue
0.07%
1.00×
Operating expenses
(0.06%)
0.98×
Property and equipment
19.77%
Cash and investments
16.10%
Return on capital
176.59%
Spread over hurdle
165.30%