536.7
RevenueRp B
5,031
5,146
5,226
5,212
5,337
5,521
5,528
5,696
5,781
5,897
560.8
2.02%
1.89%
66
2.80
Revenue growth%
26.24
24.47
23.68
22.36
23.93
24.78
21.85
24.69
25.29
27.27
5.76
24.78
24.58
83
19.73
Gross margin%
20.98
22.01
21.39
18.52
19.10
19.28
16.75
19.13
17.26
16.86
4.34
17.26
19.11
86
16.01
Operating margin%
5.89
4.09
6.03
4.04
6.04
4.38
7.32
4.59
1.96
1.03
8.89
4.38
4.48
58
10.01
Net margin%
16.59
15.09
15.38
18.15
18.47
18.47
18.25
15.74
12.79
10.59
13.41
15.74
16.16
15
13.50
P/E ratio (avg)x
32.55
31.93
34.26
30.09
32.41
28.67
26.95
24.18
21.88
20.94
22.66
24.18
29.38
83
8.877
EV/EBITx
9.502
10.27
11.37
11.16
11.31
12.45
13.78
15.31
16.76
15.52
16.92
15.31
11.91
92
5.26
FCF yield (avg)%
12.95
14.58
17.01
15.34
17.83
18.04
16.89
18.45
19.65
19.00
14.46
18.45
17.42
82
24.79
FCF margin%
30.43
32.70
32.87
34.38
36.02
37.31
35.27
37.60
35.13
34.90
8.56
35.27
35.02
44
1.296
FCF / Net incomex
2.074
2.203
2.359
2.296
2.175
2.287
2.312
2.281
2.176
2.323
1.636
2.287
2.284
83
23.61
ROIC%
27.75
29.63
31.29
29.58
31.44
32.77
31.71
31.40
32.83
35.38
12.71
32.77
31.42
34
7.27
Return on equity%
11.44
10.61
10.32
10.43
9.41
10.05
11.01
13.29
14.09
13.82
22.33
13.29
10.81
95
22.56
Return on assets%
17.81
19.40
17.12
18.63
20.81
19.94
17.99
19.36
20.39
22.47
7.17
19.94
19.38
83
51.25
EPSRp
116.33
119.48
118.56
107.28
94.95
87.48
82.97
77.36
66.86
69.04
53.00
(6.17%)
(4.28%)
—
5.26
EPS growth%
11.72
11.98
12.49
14.05
11.51
9.10
7.36
9.70
8.66
9.29
12.18
9.10
10.60
41
64.18
Bookvalue per shRp
175.77
173.55
185.26
159.09
151.40
144.60
125.11
123.10
109.72
114.98
129.70
(5.36%)
(5.18%)
—
76.33
FCF per shareRp
233.93
250.28
240.97
217.13
226.78
228.97
221.38
226.92
200.95
192.54
59.70
(3.22%)
(2.68%)
—
166.60
Dividend per shRp
117.78
114.61
105.70
115.59
131.08
135.77
151.45
167.97
157.20
162.83
63.24
4.43%
2.91%
—
7.92
Div yield (avg)%
19.94
21.54
22.92
23.70
24.42
25.98
23.05
20.81
21.26
22.00
3.25
22.00
22.46
59
29.49
Payout ratio%
11.88
10.51
8.66
6.50
9.20
7.56
7.83
6.26
6.78
6.21
9.55
6.78
7.69
48
10.67
Shares (diluted)B
11.43
10.05
10.50
10.11
10.63
11.39
10.39
10.01
8.838
9.265
10.52
(2.72%)
(1.05%)
48
24.81
Buyback yield%
23.14
23.63
24.16
26.15
24.37
23.48
21.40
20.18
21.67
23.09
5.39
21.67
23.31
94
0.997
D/E ratiox
2.186
2.322
2.629
2.889
3.328
3.510
4.002
4.158
4.285
5.182
0.557
4.158
3.419
41
4,180
Enterprise valueRp B
4,148
4,623
4,553
4,112
3,856
3,524
3,156
2,843
2,591
2,764
2,986
(6.44%)
(3.97%)
74
1,322
LT debtRp B
627.7
548.2
536.3
496.4
442.3
433.3
417.9
380.8
406.1
393.6
911.3
(2.31%)
(3.92%)
86
Cost of revenue
2.01%
1.01×
Operating expenses
1.67%
0.98×
Goodwill & intangibles
20.87%
Property and equipment
17.98%
Cash and investments
15.86%