0.567
RevenueRM B
1.222
1.223
1.226
1.237
1.256
1.252
1.246
1.267
1.274
1.271
0.590
0.23%
0.59%
81
3.80
Revenue growth%
13.61
10.72
10.85
12.68
10.43
8.11
7.81
5.20
4.96
4.33
15.63
5.20
9.27
86
26.50
Gross margin%
10.63
9.40
11.91
14.59
13.99
13.48
16.34
16.03
14.89
14.52
24.43
14.89
14.26
27
16.55
Operating margin%
15.83
18.42
16.87
17.74
16.24
16.27
18.72
16.82
17.55
16.05
26.45
16.82
16.84
94
7.37
Net margin%
14.71
16.34
19.32
19.13
21.31
19.21
18.46
16.97
19.23
18.91
20.42
18.91
19.02
13
6.369
P/E ratio (avg)x
25.53
27.29
26.22
24.52
23.18
25.59
25.95
27.24
26.77
26.85
27.03
26.77
26.09
57
13.53
EV/EBITx
21.52
20.72
23.42
25.06
26.72
26.09
29.70
33.09
33.38
36.39
33.45
33.09
26.41
93
22.92
FCF yield (avg)%
30.53
32.17
30.20
32.68
31.86
32.65
31.47
28.82
29.23
28.11
16.07
29.23
31.00
58
4.39
FCF margin%
22.05
20.03
22.33
21.58
22.44
21.16
20.66
17.95
17.27
17.55
5.40
17.95
20.91
53
1.573
FCF / Net incomex
1.215
1.384
1.444
1.460
1.455
1.620
1.727
1.774
1.749
1.916
1.782
1.749
1.540
41
24.54
ROIC%
7.43
7.46
5.06
6.21
6.37
8.11
10.11
9.26
8.84
6.69
2.34
8.84
7.44
75
29.86
Return on equity%
24.28
23.47
20.91
21.80
23.48
21.86
22.20
22.71
21.01
20.39
9.19
21.86
22.03
29
8.19
Return on assets%
6.79
5.54
4.94
3.30
4.21
2.69
2.36
0.92
1.72
3.82
20.89
2.36
3.56
77
0.50
EPSRM
0.43
0.45
0.39
0.33
0.33
0.32
0.30
0.28
0.26
0.23
0.52
(7.49%)
(6.87%)
—
2.86
EPS growth%
21.06
22.90
21.69
18.95
18.13
20.14
20.21
22.11
25.09
24.94
19.82
22.11
21.38
29
0.40
Bookvalue per shRM
0.49
0.55
0.58
0.61
0.64
0.70
0.73
0.67
0.70
0.78
0.23
4.25%
4.24%
—
0.40
FCF per shareRM
0.52
0.61
0.64
0.69
0.78
0.87
0.99
1.02
1.09
1.18
0.27
8.60%
8.07%
—
0.47
Dividend per shRM
0.17
0.19
0.22
0.26
0.30
0.30
0.30
0.36
0.42
0.42
0.38
7.04%
10.10%
—
23.65
Div yield (avg)%
5.90
4.79
5.28
4.06
6.30
4.48
5.29
5.27
6.33
4.45
29.27
5.27
5.27
49
21.20
Payout ratio%
25.29
23.38
21.40
21.62
22.05
24.46
24.21
23.49
25.44
23.73
24.02
24.21
23.61
80
0.920
Shares (diluted)B
1.656
1.835
2.156
2.352
2.493
2.930
3.444
3.863
4.416
4.478
0.898
12.42%
12.47%
87
10.70
Buyback yield%
28.65
29.93
28.47
28.74
28.54
30.56
29.38
28.13
30.61
32.04
9.17
30.56
29.06
83
1.215
D/E ratiox
0.556
0.513
0.509
0.544
0.558
0.611
0.662
0.687
0.657
0.737
0.395
0.662
0.585
16
0.355
Enterprise valueRM B
1.600
1.669
2.010
1.963
2.175
2.248
2.655
2.801
3.002
3.557
0.818
10.34%
10.25%
20
0.954
LT debtRM B
0.803
0.920
0.896
0.930
1.022
1.133
1.180
1.120
1.314
1.286
0.555
4.70%
4.61%
67
Cost of revenue
0.53%
0.99×
Operating expenses
1.11%
1.05×
Goodwill & intangibles
20.14%