497.0
RevenueRp B
1,601
1,600
1,604
1,678
1,729
1,801
1,861
1,863
1,860
1,883
510.2
1.72%
1.99%
47
4.38
Revenue growth%
21.75
24.59
22.70
22.31
21.75
23.03
20.81
22.70
19.83
21.56
11.31
21.56
22.03
51
21.58
Gross margin%
9.31
8.86
10.54
11.98
14.40
16.81
14.67
17.11
17.84
17.59
29.58
17.11
14.53
7
18.80
Operating margin%
8.95
10.59
8.98
6.17
5.97
6.00
3.81
2.72
0.47
0.40
3.96
2.72
5.99
89
10.99
Net margin%
6.18
3.79
4.13
5.10
6.04
8.42
9.56
8.00
9.27
11.87
21.51
9.27
7.09
93
8.085
P/E ratio (avg)x
17.21
18.98
20.66
20.66
21.03
19.92
22.19
24.28
25.72
23.51
8.541
23.51
20.85
36
35.97
EV/EBITx
42.94
48.06
48.50
48.99
46.95
45.77
52.93
55.32
65.39
64.57
6.352
55.32
48.74
60
6.85
FCF yield (avg)%
16.44
19.03
21.19
21.11
20.47
23.23
22.69
24.99
23.18
25.43
20.98
23.23
21.94
76
25.61
FCF margin%
33.03
35.80
35.31
35.76
38.66
38.23
39.50
41.29
41.65
41.63
18.81
41.29
38.45
15
0.825
FCF / Net incomex
1.673
1.940
2.229
2.444
2.541
2.519
2.975
3.416
3.918
4.458
0.536
3.416
2.530
15
17.78
ROIC%
25.19
23.35
24.24
24.68
25.32
22.34
20.56
19.72
18.54
17.34
25.31
19.72
22.84
39
5.96
Return on equity%
7.79
10.66
10.35
11.66
14.52
15.15
13.81
12.55
15.37
18.13
14.59
15.15
13.18
81
12.20
Return on assets%
24.12
26.27
24.09
22.20
22.59
23.09
22.76
25.22
24.69
26.51
25.56
24.69
24.11
77
145.08
EPSRp
412.89
440.48
413.67
389.49
393.95
381.28
405.73
409.70
413.29
471.58
157.66
3.66%
2.72%
—
3.84
EPS growth%
7.08
5.03
2.93
5.80
8.46
5.56
6.86
5.89
6.35
5.80
14.00
5.89
5.84
78
250.85
Bookvalue per shRp
245.45
251.30
226.29
221.13
199.15
190.19
200.60
188.58
159.88
145.84
96.24
(6.04%)
(4.75%)
—
101.97
FCF per shareRp
272.12
295.68
265.43
251.43
229.91
211.81
219.41
211.16
212.84
207.82
159.50
(2.00%)
(3.65%)
—
135.36
Dividend per shRp
188.97
200.88
240.35
285.46
331.54
356.78
377.10
411.39
419.15
429.17
207.99
5.30%
9.81%
—
13.70
Div yield (avg)%
24.59
23.97
23.39
22.07
23.18
22.32
24.46
24.38
25.96
26.90
12.29
24.46
24.18
47
3.40
Payout ratio%
10.34
8.27
10.71
12.19
15.06
13.27
16.10
17.84
16.86
19.86
2.06
16.86
14.16
27
8.601
Shares (diluted)B
11.04
12.40
14.36
15.47
14.38
15.26
15.91
17.49
16.95
15.70
8.773
1.78%
4.89%
69
3.48
Buyback yield%
24.53
24.01
21.42
24.21
25.45
24.80
22.91
25.48
25.70
27.76
9.38
25.48
24.67
62
0.985
D/E ratiox
0.472
0.467
0.455
0.470
0.510
0.538
0.619
0.604
0.653
0.783
1.624
0.619
0.524
24
1,107
Enterprise valueRp B
317.5
335.8
331.3
311.0
285.8
271.9
275.4
280.1
310.2
277.4
1,993
(0.60%)
(0.44%)
18
1,185
LT debtRp B
1,651
1,716
1,736
1,853
1,873
1,965
2,021
1,844
1,676
1,756
1,843
(1.29%)
1.36%
18
Cost of revenue
1.82%
0.98×
Operating expenses
2.35%
1.04×
Property and equipment
14.59%
Spread over hurdle
14.14%