1.146
RevenueRM B
1.029
1.053
1.075
1.107
1.133
1.186
1.253
1.319
1.362
1.389
1.252
4.16%
3.17%
75
5.34
Revenue growth%
17.48
19.64
20.76
23.22
23.99
21.83
21.44
23.42
22.22
21.46
28.94
21.83
21.65
93
6.60
Gross margin%
21.67
23.67
21.34
22.98
24.16
25.27
24.22
25.46
26.83
29.52
15.73
25.46
24.19
59
29.61
Operating margin%
29.77
29.41
31.07
30.32
28.94
28.88
28.37
26.58
29.44
30.80
4.38
28.88
29.43
52
3.84
Net margin%
31.84
33.85
31.12
32.96
31.82
32.80
34.55
32.42
32.73
33.63
23.15
32.80
32.77
23
24.97
P/E ratio (avg)x
10.43
11.42
11.80
11.23
11.11
10.69
11.07
10.69
10.02
11.24
32.76
10.69
11.09
23
23.98
EV/EBITx
12.22
12.21
13.75
16.49
17.97
18.23
21.42
25.60
28.60
34.66
25.61
25.60
18.10
50
22.83
FCF yield (avg)%
9.06
11.48
12.20
9.44
10.61
12.05
14.09
13.10
14.85
14.76
15.59
14.09
12.13
61
24.73
FCF margin%
26.59
25.08
25.36
26.20
28.93
31.31
32.27
30.79
28.54
28.26
18.22
30.79
28.40
12
0.921
FCF / Net incomex
2.568
2.557
2.861
3.308
3.837
4.198
4.612
4.930
5.247
5.408
1.061
4.930
4.018
91
8.42
ROIC%
12.76
14.89
16.46
16.89
19.03
16.75
18.03
19.78
18.93
18.56
20.22
18.56
17.46
60
13.62
Return on equity%
9.70
7.23
6.31
4.36
4.24
6.69
9.14
9.99
7.50
6.32
12.86
7.50
6.96
56
18.39
Return on assets%
8.52
9.62
9.59
9.18
8.63
9.07
10.35
10.33
9.01
10.69
6.09
10.33
9.38
91
0.09
EPSRM
0.07
0.07
0.08
0.09
0.10
0.11
0.11
0.12
0.13
0.15
0.10
9.08%
10.17%
—
27.81
EPS growth%
21.71
23.87
22.19
20.51
18.59
19.53
18.06
15.71
16.23
13.88
26.20
16.23
19.06
67
0.12
Bookvalue per shRM
0.05
0.04
0.04
0.05
0.05
0.04
0.05
0.05
0.05
0.04
0.06
(1.98%)
(0.81%)
—
0.07
FCF per shareRM
0.30
0.30
0.28
0.30
0.31
0.32
0.29
0.27
0.25
0.24
0.07
(5.10%)
(1.82%)
—
0.10
Dividend per shRM
0.06
0.06
0.06
0.06
0.07
0.08
0.09
0.11
0.10
0.12
0.18
11.53%
8.72%
—
6.34
Div yield (avg)%
33.91
35.20
37.87
39.43
37.75
39.50
40.97
42.41
40.22
40.39
4.66
40.39
39.46
17
25.45
Payout ratio%
10.95
13.53
14.46
11.77
9.12
10.16
8.51
6.32
9.18
8.90
12.64
8.90
9.67
62
2.518
Shares (diluted)B
4.013
4.161
4.483
5.124
6.004
6.013
6.522
7.099
7.025
7.066
2.475
3.31%
6.94%
92
13.19
Buyback yield%
25.99
28.10
29.65
30.42
28.21
30.87
31.07
30.87
33.08
32.79
4.00
31.07
30.65
57
1.541
D/E ratiox
0.506
0.522
0.496
0.470
0.471
0.430
0.438
0.481
0.498
0.467
1.390
0.467
0.476
77
1,465
Enterprise valueRM M
662.4
633.5
616.7
650.7
745.4
749.9
715.4
724.1
725.1
790.1
226.2
1.17%
2.19%
56
0.462
LT debtRM B
2.613
3.117
3.327
3.740
3.808
3.896
4.066
4.203
4.897
4.965
0.503
5.45%
6.49%
49
Cost of revenue
2.90%
0.97×
Operating expenses
3.85%
1.07×
Spread over hurdle
(7.84%)