428.8
RevenueRp B
1,678
1,687
1,714
1,742
1,753
1,737
1,800
1,857
1,930
1,968
444.6
2.35%
1.89%
91
17.04
Revenue growth%
31.37
29.72
31.36
32.92
34.72
36.87
36.71
38.57
40.02
37.61
13.52
37.61
35.71
57
28.66
Gross margin%
25.48
27.46
29.94
31.06
29.50
29.75
32.58
29.85
32.00
29.29
4.79
29.85
29.80
44
7.51
Operating margin%
3.74
5.27
5.58
4.58
7.57
6.99
6.17
5.06
3.59
3.07
22.48
5.06
5.16
48
7.24
Net margin%
21.67
21.70
23.81
23.41
21.65
20.57
21.67
21.89
21.07
18.95
23.62
21.07
21.67
47
28.48
P/E ratio (avg)x
12.50
11.79
11.76
11.38
11.69
12.59
13.40
13.78
14.80
12.91
13.58
13.40
12.55
30
36.29
EV/EBITx
39.01
44.44
49.53
52.24
52.26
60.62
57.77
58.51
68.75
72.15
15.75
60.62
55.02
50
16.62
FCF yield (avg)%
32.16
32.24
29.83
31.58
30.92
30.10
30.32
32.29
30.40
29.08
13.08
30.32
30.66
61
28.82
FCF margin%
11.48
13.42
16.14
14.50
14.40
13.97
15.31
15.84
13.72
13.50
17.42
13.97
14.19
93
0.932
FCF / Net incomex
0.919
1.029
0.999
1.016
1.190
1.164
1.181
1.247
1.228
1.430
0.139
1.228
1.172
58
3.82
ROIC%
28.17
26.73
26.80
26.96
25.31
23.40
21.54
23.91
24.89
22.37
15.39
23.40
25.10
60
27.79
Return on equity%
19.25
17.03
15.28
17.77
19.16
20.80
19.98
17.95
20.54
18.58
7.17
19.98
18.87
73
3.27
Return on assets%
3.14
3.14
2.97
2.79
3.00
1.34
3.04
1.02
0.40
1.38
21.27
1.34
2.88
15
226.22
EPSRp
816.36
818.92
875.15
941.68
911.92
910.24
939.85
883.89
1,015
1,032
241.17
2.51%
3.24%
—
4.85
EPS growth%
7.49
8.20
7.42
9.18
6.67
6.16
8.51
9.78
8.69
6.37
17.37
8.51
7.85
47
276.03
Bookvalue per shRp
722.75
866.44
881.17
960.25
1,082
1,083
1,187
1,384
1,532
1,560
117.53
7.60%
9.79%
—
289.16
FCF per shareRp
438.14
504.43
552.52
579.46
692.08
673.25
807.49
827.01
920.45
1,075
113.82
9.22%
9.17%
—
437.96
Dividend per shRp
717.26
860.15
1,033
1,034
1,237
1,301
1,492
1,524
1,517
1,557
409.89
4.71%
10.14%
—
10.06
Div yield (avg)%
21.55
21.49
19.52
17.26
18.05
20.79
17.80
15.17
15.51
14.29
21.20
15.51
17.92
8
25.83
Payout ratio%
19.06
18.37
18.66
18.95
19.02
16.33
15.66
17.45
19.60
21.07
17.60
17.45
18.81
15
1.550
Shares (diluted)B
1.772
1.728
1.606
1.419
1.481
1.501
1.542
1.439
1.352
1.339
1.580
(2.00%)
(2.04%)
95
15.80
Buyback yield%
14.86
13.12
15.04
13.95
11.84
11.64
9.89
11.12
9.54
11.46
19.63
11.12
11.74
90
0.806
D/E ratiox
0.738
0.843
0.877
0.943
0.944
1.079
1.075
1.221
1.340
1.352
0.122
1.221
1.009
8
871.3
Enterprise valueRp B
1,782
1,920
1,922
2,104
2,118
2,437
2,640
2,978
2,863
3,321
1,257
9.42%
7.52%
93
1,382
LT debtRp B
625.6
587.4
528.2
511.9
469.1
439.5
448.6
448.7
427.5
416.4
233.2
(2.36%)
(3.76%)
14
Cost of revenue
2.26%
1.04×
Operating expenses
1.57%
0.97×
Property and equipment
20.10%
Spread over hurdle
(2.61%)