48.38
RevenueRM M
341.5
336.7
344.0
338.5
341.7
337.8
345.9
343.2
346.2
342.6
51.14
0.05%
0.26%
87
6.48
Revenue growth%
19.65
18.94
19.96
21.73
19.37
18.85
17.90
20.78
17.82
16.07
11.18
17.90
19.15
36
15.20
Gross margin%
10.99
11.44
11.15
13.25
13.38
10.79
8.54
11.31
11.95
10.42
16.07
10.79
11.23
23
9.84
Operating margin%
8.03
8.41
9.65
12.00
12.96
11.97
13.80
16.01
13.83
10.84
22.84
13.80
11.98
58
4.29
Net margin%
25.36
23.43
20.58
19.40
17.49
19.58
21.74
19.46
18.43
21.13
12.72
19.58
20.08
22
18.62
P/E ratio (avg)x
61.24
62.35
68.52
68.14
72.67
84.27
85.19
95.49
104.5
104.6
30.19
95.49
78.47
63
15.65
EV/EBITx
7.925
7.663
7.638
7.889
8.327
9.424
8.843
9.920
9.091
8.898
34.48
9.091
8.585
36
4.94
FCF yield (avg)%
3.76
5.77
3.45
4.08
6.70
6.28
9.24
7.06
6.79
5.77
5.48
6.79
6.02
74
13.70
FCF margin%
8.21
11.04
9.51
8.52
6.89
9.37
8.83
11.02
8.38
10.77
4.75
9.37
9.10
73
0.542
FCF / Net incomex
0.635
0.639
0.580
0.540
0.514
0.495
0.539
0.542
0.492
0.533
1.580
0.533
0.539
82
5.06
ROIC%
7.63
6.54
7.14
7.77
9.53
9.18
7.90
5.38
4.70
3.41
22.35
5.38
7.38
54
17.92
Return on equity%
10.88
13.86
13.84
14.59
13.13
15.95
18.08
20.44
18.66
17.47
7.54
18.08
15.27
49
23.70
Return on assets%
6.38
5.56
6.01
8.56
11.55
11.39
14.03
15.57
16.86
18.04
26.91
15.57
11.47
23
0.58
EPSRM
0.72
0.78
0.88
0.94
1.06
1.11
1.04
1.17
1.30
1.45
0.64
6.47%
7.44%
—
10.24
EPS growth%
8.05
6.04
3.11
1.81
0.52
3.29
3.28
4.10
3.71
6.03
8.85
3.71
3.50
49
0.16
Bookvalue per shRM
0.25
0.27
0.28
0.28
0.29
0.29
0.33
0.34
0.32
0.33
0.09
2.52%
1.66%
—
0.60
FCF per shareRM
0.33
0.33
0.32
0.31
0.33
0.33
0.35
0.36
0.36
0.37
0.15
2.63%
1.81%
—
0.14
Dividend per shRM
0.65
0.67
0.77
0.83
0.81
0.89
0.96
1.09
1.14
1.12
0.47
6.76%
6.08%
—
26.67
Div yield (avg)%
6.58
9.41
11.26
13.50
11.63
11.76
12.16
12.74
15.66
18.39
28.47
12.74
11.96
54
12.98
Payout ratio%
30.23
28.36
31.29
33.59
31.22
29.94
27.01
27.78
25.55
27.24
17.59
27.24
29.15
59
459.4
Shares (diluted)M
439.6
391.0
401.6
399.8
411.8
370.0
381.7
375.6
409.0
444.6
448.3
1.54%
(0.60%)
40
7.46
Buyback yield%
26.12
24.95
23.77
25.96
28.25
30.76
28.30
26.60
25.81
24.99
7.53
26.60
26.04
91
1.208
D/E ratiox
2.043
2.278
2.324
2.357
2.450
2.400
2.368
2.689
2.594
2.679
0.291
2.594
2.384
88
88.25
Enterprise valueRM M
12.29
11.92
10.55
9.788
9.964
9.898
10.00
10.55
9.527
9.009
298.3
(1.99%)
(3.94%)
27
217.5
LT debtRM M
553.0
564.4
572.7
554.2
620.7
611.2
629.8
652.0
750.2
828.5
393.1
5.94%
4.12%
34
Cost of revenue
0.06%
0.98×
Operating expenses
0.27%
1.00×
Goodwill & intangibles
16.71%