2.313
RevenueRM B
2.844
2.885
2.961
3.054
3.084
3.172
3.177
3.132
3.166
3.206
2.434
0.78%
1.08%
86
12.46
Revenue growth%
29.91
30.31
27.48
29.31
31.01
33.08
30.65
31.65
29.47
30.66
2.53
30.66
30.48
90
9.76
Gross margin%
21.79
21.79
20.90
19.33
17.35
15.20
15.88
14.20
12.62
14.39
21.11
14.39
16.61
54
4.99
Operating margin%
26.23
27.76
30.02
31.69
33.25
31.74
33.06
33.08
35.63
34.72
16.11
33.08
32.40
9
27.78
Net margin%
13.27
10.46
11.12
13.29
15.84
17.71
15.56
15.79
17.22
19.12
23.07
17.22
15.68
10
7.325
P/E ratio (avg)x
20.08
21.88
21.71
25.39
30.38
33.56
40.23
39.65
42.47
42.00
33.07
40.23
31.97
71
20.17
EV/EBITx
7.188
7.248
6.746
7.311
7.726
7.442
7.472
6.837
6.794
7.020
31.01
7.020
7.218
9
21.35
FCF yield (avg)%
11.43
11.84
9.59
10.89
7.92
9.88
10.87
13.36
13.16
15.13
27.52
13.16
11.16
65
4.04
FCF margin%
22.29
21.45
18.64
15.91
16.06
18.97
17.86
20.01
22.85
22.09
25.98
20.01
19.49
13
0.789
FCF / Net incomex
0.660
0.704
0.749
0.720
0.805
0.807
0.865
0.841
0.768
0.791
1.694
0.807
0.780
70
23.91
ROIC%
18.61
20.03
18.86
19.95
20.42
21.30
24.07
26.15
28.15
28.27
28.40
26.15
20.86
45
8.70
Return on equity%
17.26
15.13
15.35
16.20
16.66
16.48
17.38
14.69
17.18
14.40
2.49
16.48
16.34
19
15.81
Return on assets%
0.40
2.71
3.84
4.58
4.88
5.93
7.16
4.48
4.63
6.69
29.10
5.93
4.61
25
0.95
EPSRM
2.21
2.48
2.89
3.30
3.48
4.03
4.38
4.30
4.53
4.87
1.06
6.94%
9.90%
—
6.02
EPS growth%
12.15
12.83
11.59
11.75
14.59
16.41
15.05
15.39
17.51
20.25
13.86
16.41
14.82
71
0.58
Bookvalue per shRM
0.34
0.33
0.36
0.33
0.36
0.33
0.32
0.37
0.41
0.40
1.10
1.89%
2.51%
—
1.00
FCF per shareRM
1.14
1.05
1.10
1.09
1.07
1.19
1.18
1.30
1.44
1.29
0.94
3.71%
—
—
0.25
Dividend per shRM
0.57
0.63
0.60
0.63
0.61
0.70
0.71
0.77
0.77
0.82
0.51
6.03%
4.57%
—
17.52
Div yield (avg)%
7.84
5.34
3.89
2.23
3.01
2.27
0.56
1.34
0.40
0.40
17.37
0.56
2.25
14
12.55
Payout ratio%
25.01
25.05
24.53
22.51
22.78
25.45
26.93
24.94
23.40
25.62
5.03
25.45
24.97
42
0.790
Shares (diluted)B
0.895
0.982
0.989
1.125
1.155
1.260
1.404
1.564
1.499
1.462
0.808
4.84%
5.32%
25
26.24
Buyback yield%
33.79
31.84
29.16
32.15
30.64
31.70
32.14
32.13
29.32
26.84
20.11
31.70
31.77
8
0.559
D/E ratiox
1.382
1.506
1.580
1.722
1.841
1.794
1.919
1.872
1.993
2.304
1.531
1.919
1.817
34
957.9
Enterprise valueRM M
469.1
519.0
591.5
593.6
615.2
676.7
759.6
773.9
748.6
877.4
124.9
7.36%
6.87%
95
2.421
LT debtRM B
1.518
1.409
1.516
1.632
1.731
1.802
1.902
2.005
2.161
2.346
0.676
6.27%
5.46%
58
Cost of revenue
1.08%
1.00×
Operating expenses
0.92%
0.98×
Cash and investments
19.52%
Spread over hurdle
11.69%