1,512
RevenueRp B
1,868
1,955
2,023
2,129
2,196
2,299
2,399
2,445
2,588
2,708
1,608
4.27%
4.10%
87
3.09
Revenue growth%
12.27
11.68
10.90
11.83
13.65
11.91
11.63
13.68
12.44
12.14
21.54
12.14
12.03
37
26.97
Gross margin%
14.82
17.08
14.49
13.66
16.20
13.45
10.86
9.67
8.04
10.70
25.81
10.70
13.56
10
26.12
Operating margin%
31.72
33.56
34.52
31.93
31.60
31.18
31.71
33.84
34.78
33.30
4.87
33.30
32.62
21
22.62
Net margin%
18.42
16.12
13.15
10.67
13.26
14.72
14.64
16.59
16.03
14.03
8.24
14.72
14.68
19
7.230
P/E ratio (avg)x
29.62
28.84
29.92
32.08
32.92
34.85
32.32
33.21
32.40
28.56
6.019
32.40
32.20
34
18.83
EV/EBITx
12.50
13.70
14.41
15.40
18.36
22.20
26.37
30.47
32.18
38.61
24.62
30.47
20.28
40
13.38
FCF yield (avg)%
24.01
24.99
25.80
23.40
22.38
20.66
20.89
23.80
26.02
25.17
7.59
23.80
23.91
68
13.30
FCF margin%
19.36
19.20
18.94
20.62
18.95
16.32
18.12
17.68
17.78
18.97
6.50
17.78
18.94
17
0.562
FCF / Net incomex
1.383
1.390
1.574
1.851
2.172
2.595
2.921
2.867
3.009
3.204
0.533
2.921
2.383
80
22.54
ROIC%
14.08
15.53
18.23
18.44
16.88
19.24
21.90
23.66
21.01
19.31
18.18
21.01
18.84
62
11.91
Return on equity%
26.54
24.74
22.94
22.48
20.68
19.25
17.42
19.74
17.89
19.40
11.09
19.25
20.21
78
23.74
Return on assets%
19.93
19.56
21.68
22.73
23.24
22.03
22.24
24.31
24.00
21.62
11.30
22.24
22.14
59
8.50
EPSRp
21.52
23.71
25.53
28.01
28.63
30.78
30.44
32.25
33.53
37.05
9.26
5.29%
4.43%
—
21.79
EPS growth%
30.34
32.27
32.50
29.91
28.31
28.06
30.23
32.26
30.51
28.33
13.37
30.23
30.28
28
7.61
Bookvalue per shRp
27.57
27.88
28.54
27.41
28.62
31.94
33.22
32.39
36.42
42.73
7.59
8.35%
5.08%
—
17.30
FCF per shareRp
4.71
4.35
4.70
4.73
5.43
5.93
5.60
5.18
5.87
6.79
9.25
4.55%
5.26%
—
6.27
Dividend per shRp
25.57
24.21
23.50
21.57
20.95
21.65
21.23
21.00
21.60
23.76
10.24
2.55%
(0.34%)
—
13.72
Div yield (avg)%
2.13
1.55
1.68
2.61
5.11
2.95
2.74
4.26
3.65
2.12
20.87
2.95
2.68
84
26.59
Payout ratio%
0.72
0.40
0.40
0.40
2.69
3.47
1.67
3.29
4.85
6.60
3.27
3.47
2.18
61
39.01
Shares (diluted)B
38.42
38.37
39.04
36.99
38.93
40.17
36.05
38.32
38.23
35.20
40.10
(1.99%)
(1.91%)
11
18.96
Buyback yield%
18.99
17.27
19.91
17.74
19.32
16.91
19.64
17.23
14.59
13.12
8.75
16.91
17.50
27
1.429
D/E ratiox
0.524
0.504
0.498
0.561
0.551
0.521
0.508
0.483
0.473
0.461
1.432
0.483
0.506
38
1,779
Enterprise valueRp B
477.0
464.5
553.2
542.1
624.8
709.9
716.0
744.6
747.3
877.7
1,030
7.04%
6.86%
25
418.6
LT debtRp B
592.2
654.2
595.8
523.4
537.1
495.2
511.6
549.2
483.4
506.4
1,644
(1.17%)
(2.29%)
61
Cost of revenue
4.13%
1.00×
Operating expenses
3.48%
0.94×
Goodwill & intangibles
18.89%
Cash and investments
15.57%