1.359
RevenueRM B
7.541
7.672
7.963
8.123
8.337
8.438
8.781
8.735
8.766
8.768
1.482
1.01%
1.78%
57
11.05
Revenue growth%
30.18
27.51
30.00
32.27
33.60
33.65
35.79
34.49
37.16
34.88
27.82
34.88
33.63
28
23.17
Gross margin%
24.16
24.13
21.80
23.54
24.76
22.23
21.09
19.20
17.79
17.68
28.99
19.20
22.02
43
8.67
Operating margin%
26.68
27.19
25.65
23.46
23.22
20.44
20.97
22.01
22.07
21.60
6.11
21.60
22.65
69
8.42
Net margin%
15.13
14.36
16.57
15.52
14.31
12.19
13.42
13.13
15.99
13.25
14.11
13.25
14.34
91
6.474
P/E ratio (avg)x
15.60
17.77
17.35
17.75
18.07
20.96
22.98
22.43
25.68
27.19
37.66
22.98
19.51
29
16.24
EV/EBITx
20.69
22.87
25.18
26.11
29.51
29.84
29.88
29.22
33.48
38.54
18.59
29.88
29.37
81
16.77
FCF yield (avg)%
3.84
1.80
4.41
6.62
9.45
8.33
7.79
10.01
9.09
11.03
28.37
9.09
8.06
78
9.34
FCF margin%
11.06
9.22
12.04
12.78
9.78
12.17
9.30
7.17
5.54
5.11
21.68
7.17
9.54
34
1.439
FCF / Net incomex
1.166
1.187
1.194
1.160
1.346
1.585
1.805
1.832
1.915
1.942
0.761
1.832
1.466
13
20.76
ROIC%
14.56
16.18
15.28
13.82
11.40
9.69
7.60
7.75
7.67
5.82
11.22
7.67
10.55
65
17.42
Return on equity%
22.87
23.79
25.04
22.66
23.47
21.62
21.59
19.67
18.95
17.62
4.46
19.67
22.14
76
26.15
Return on assets%
24.23
23.57
20.94
22.37
23.17
25.52
28.34
25.54
25.80
23.83
26.06
25.54
24.03
83
0.07
EPSRM
0.10
0.11
0.13
0.15
0.15
0.17
0.18
0.17
0.20
0.21
0.07
6.10%
8.12%
—
11.18
EPS growth%
4.64
4.56
5.96
4.46
4.94
5.30
3.11
1.10
4.08
2.04
8.40
3.11
4.51
55
0.13
Bookvalue per shRM
0.39
0.41
0.41
0.47
0.50
0.49
0.50
0.57
0.66
0.65
0.11
5.38%
5.73%
—
0.11
FCF per shareRM
0.22
0.24
0.23
0.24
0.24
0.25
0.23
0.21
0.22
0.20
0.43
(3.60%)
(2.49%)
—
0.40
Dividend per shRM
0.53
0.58
0.51
0.51
0.48
0.47
0.49
0.48
0.44
0.39
0.12
(3.97%)
(2.00%)
—
6.27
Div yield (avg)%
33.59
35.46
35.19
33.98
31.71
32.89
33.54
33.73
35.23
34.81
29.60
33.73
33.85
94
12.96
Payout ratio%
5.12
3.38
4.97
5.26
5.75
7.45
6.48
5.99
4.53
6.96
8.32
6.48
5.51
23
8.267
Shares (diluted)B
7.758
7.665
7.199
7.894
7.801
7.152
7.733
6.984
7.510
7.107
8.447
(1.85%)
0.26%
76
5.02
Buyback yield%
15.50
13.57
11.70
13.09
10.26
11.60
10.68
9.62
6.78
6.79
21.31
9.62
11.14
21
0.125
D/E ratiox
1.926
1.894
2.037
1.881
1.679
1.680
1.868
1.990
1.987
2.097
1.532
1.987
1.910
91
6.239
Enterprise valueRM B
4.567
4.747
4.181
3.749
3.742
3.755
3.770
3.692
3.920
4.294
5.959
2.79%
(1.08%)
85
5.555
LT debtRM B
9.769
10.08
10.25
11.11
11.48
11.62
12.37
11.77
12.70
14.10
6.243
4.20%
4.54%
51
Cost of revenue
1.75%
1.00×
Operating expenses
2.11%
1.03×
Spread over hurdle
18.97%