3.670
RevenueRM M
28.57
29.79
31.72
33.59
35.88
38.39
41.05
42.00
42.94
44.73
3.790
4.51%
4.88%
35
29.46
Revenue growth%
1.71
2.59
1.05
2.95
0.90
0.40
0.40
2.56
4.40
6.26
7.22
2.56
2.14
95
26.84
Gross margin%
7.57
5.94
7.65
9.93
7.69
7.52
6.75
3.76
3.50
6.21
13.02
6.21
7.14
69
18.36
Operating margin%
27.90
29.98
29.15
27.43
29.56
30.07
30.73
28.45
29.47
28.88
22.42
29.47
29.31
69
11.01
Net margin%
23.04
24.90
25.67
26.22
25.92
28.35
30.23
27.44
26.15
24.50
24.71
27.44
26.04
6
12.05
P/E ratio (avg)x
28.86
28.47
30.72
30.48
26.70
25.55
26.86
28.95
25.74
28.00
33.52
26.86
28.24
82
36.66
EV/EBITx
19.40
18.59
17.70
17.49
15.58
16.37
14.09
13.12
13.39
13.53
35.88
13.53
15.98
68
8.24
FCF yield (avg)%
26.50
24.21
26.32
27.52
28.53
27.72
28.31
30.09
31.11
32.97
28.34
30.09
28.02
71
9.20
FCF margin%
5.73
3.51
3.71
4.04
2.01
3.65
6.20
4.89
6.19
3.82
15.29
4.89
3.93
60
0.820
FCF / Net incomex
0.282
0.289
0.280
0.284
0.270
0.270
0.279
0.276
0.286
0.323
0.151
0.279
0.281
76
9.39
ROIC%
6.37
8.59
11.43
9.20
8.06
8.83
9.83
8.96
8.04
5.13
5.26
8.83
8.71
22
18.79
Return on equity%
18.71
18.88
18.75
20.16
18.81
21.65
20.52
21.78
21.85
21.01
16.95
21.65
20.34
11
14.02
Return on assets%
10.79
11.02
9.98
8.78
6.63
4.28
2.01
0.95
3.13
5.10
28.27
3.13
5.87
41
0.09
EPSRM
0.67
0.70
0.82
0.89
1.05
1.22
1.44
1.73
1.93
1.88
0.10
12.39%
11.45%
—
3.21
EPS growth%
2.18
0.40
3.08
3.88
4.10
1.56
0.40
0.40
3.36
5.50
4.40
1.56
2.63
77
0.40
Bookvalue per shRM
0.58
0.55
0.62
0.58
0.53
0.50
0.49
0.50
0.47
0.44
0.41
(3.95%)
(2.54%)
—
0.36
FCF per shareRM
0.37
0.40
0.42
0.43
0.44
0.46
0.52
0.53
0.62
0.61
0.15
6.76%
6.63%
—
0.48
Dividend per shRM
0.30
0.32
0.30
0.28
0.25
0.27
0.27
0.28
0.25
0.27
0.08
1.47%
(1.28%)
—
17.93
Div yield (avg)%
29.67
29.08
28.46
31.38
30.13
31.81
31.22
33.35
30.91
31.39
23.19
31.39
31.07
88
29.91
Payout ratio%
31.85
29.95
30.41
30.02
30.80
31.20
29.84
30.45
30.39
33.37
20.20
30.45
30.43
27
45.66
Shares (diluted)M
49.56
48.17
51.88
47.54
46.65
50.07
55.75
52.73
53.49
55.23
44.22
3.44%
0.07%
34
7.87
Buyback yield%
1.00
2.78
2.25
3.03
5.42
6.22
7.68
7.87
9.62
9.92
15.74
7.87
5.82
28
0.914
D/E ratiox
1.643
1.643
1.554
1.513
1.462
1.675
1.794
2.004
2.147
2.345
0.433
2.004
1.659
67
41.17
Enterprise valueRM M
42.00
45.45
47.50
44.03
39.34
40.08
36.27
32.76
32.96
31.88
23.53
(4.12%)
(2.78%)
11
5.060
LT debtRM M
36.84
31.51
27.30
25.38
22.42
23.27
21.60
22.51
23.74
25.70
25.17
2.77%
(4.60%)
7
Cost of revenue
5.00%
1.01×
Operating expenses
4.48%
0.96×
Cash and investments
16.65%
Goodwill & intangibles
14.93%