1.379
RevenueRM B
2.042
2.097
2.147
2.165
2.224
2.305
2.379
2.418
2.471
2.545
1.517
2.73%
2.29%
65
25.68
Revenue growth%
3.58
3.25
5.07
2.10
4.05
2.37
1.10
2.90
5.35
4.96
3.65
2.90
3.42
18
11.07
Gross margin%
18.52
19.18
22.11
22.42
20.87
18.43
15.97
18.42
18.64
16.63
7.28
18.42
18.58
74
22.47
Operating margin%
8.45
9.20
7.26
9.31
10.73
13.64
15.61
14.09
15.93
18.39
23.85
15.61
12.18
89
2.31
Net margin%
17.91
19.66
18.14
19.38
21.57
19.24
20.09
17.35
18.65
17.60
15.24
18.65
18.94
80
37.29
P/E ratio (avg)x
31.82
32.29
36.80
40.42
41.76
44.01
48.37
55.33
56.36
64.60
18.38
55.33
42.89
10
9.751
EV/EBITx
62.59
71.21
70.27
80.49
77.58
76.06
87.08
94.35
93.55
102.3
35.22
93.55
79.04
77
13.27
FCF yield (avg)%
0.40
0.40
0.40
1.69
2.07
0.41
0.40
0.40
2.99
3.47
8.19
0.41
0.40
14
13.83
FCF margin%
29.89
27.42
27.22
29.83
28.81
28.82
26.50
24.54
21.73
19.47
20.86
24.54
27.32
10
1.407
FCF / Net incomex
0.876
0.908
0.901
0.979
0.904
0.997
1.072
1.092
1.150
1.297
0.303
1.092
0.988
91
5.06
ROIC%
14.25
12.70
14.86
16.82
14.43
16.94
17.19
19.32
20.17
22.42
18.98
19.32
16.88
59
13.34
Return on equity%
23.03
25.17
24.75
26.62
27.81
27.09
27.10
24.89
26.02
28.12
18.60
27.09
26.32
49
20.64
Return on assets%
28.19
30.19
32.31
29.72
28.47
27.61
29.32
29.10
31.44
32.04
19.26
29.32
29.52
93
0.04
EPSRM
0.24
0.25
0.24
0.24
0.25
0.29
0.34
0.37
0.38
0.38
0.04
8.64%
4.75%
—
6.47
EPS growth%
1.83
0.40
1.38
1.19
1.95
3.84
6.23
5.98
8.18
5.97
29.41
5.98
2.89
39
0.08
Bookvalue per shRM
0.17
0.18
0.19
0.22
0.21
0.24
0.23
0.23
0.24
0.25
0.04
3.84%
5.43%
—
0.19
FCF per shareRM
0.22
0.21
0.20
0.22
0.24
0.27
0.29
0.32
0.36
0.34
0.12
6.83%
3.65%
—
0.05
Dividend per shRM
0.27
0.32
0.37
0.36
0.37
0.43
0.45
0.50
0.55
0.63
0.23
11.43%
11.07%
—
16.80
Div yield (avg)%
19.33
19.14
20.75
19.38
20.58
21.10
20.61
19.37
20.01
21.34
4.15
20.61
20.29
89
21.97
Payout ratio%
17.76
16.00
15.62
15.35
14.97
12.90
10.75
8.63
6.92
3.93
25.41
8.63
13.94
53
5.803
Shares (diluted)B
6.087
6.154
5.769
5.655
6.423
6.181
6.259
6.043
5.637
6.013
5.655
(1.31%)
(0.81%)
80
26.12
Buyback yield%
10.06
12.56
14.49
12.03
10.96
8.41
5.98
4.74
2.07
0.40
9.61
4.74
9.24
53
0.991
D/E ratiox
0.685
0.683
0.689
0.773
0.924
1.022
1.063
1.041
1.211
1.175
1.213
1.063
0.973
68
2.367
Enterprise valueRM B
2.815
3.154
2.938
3.052
3.255
3.276
3.463
3.398
3.454
3.792
0.403
3.10%
3.76%
12
416.9
LT debtRM M
748.9
775.0
745.6
755.3
744.0
729.3
685.4
653.1
639.1
659.5
878.1
(2.38%)
(0.94%)
16
Cost of revenue
1.96%
0.97×
Operating expenses
3.25%
1.10×
Cash and investments
16.64%
Spread over hurdle
63.92%