0.724
RevenueRM B
1.303
1.352
1.387
1.388
1.394
1.417
1.417
1.463
1.499
1.521
0.760
1.76%
1.93%
67
3.35
Revenue growth%
22.50
23.09
25.82
27.65
27.19
29.37
28.73
27.50
27.10
24.89
4.24
27.50
27.14
63
21.21
Gross margin%
19.11
21.95
23.14
24.82
25.97
24.70
23.12
22.57
24.47
22.86
17.59
23.12
23.13
87
9.78
Operating margin%
22.11
20.05
18.91
21.32
20.47
22.57
25.41
24.09
22.07
20.92
12.35
22.57
21.69
14
24.96
Net margin%
6.51
6.20
6.00
3.92
2.45
1.12
2.12
0.40
1.83
0.40
6.45
1.12
2.28
18
27.73
P/E ratio (avg)x
5.266
5.570
4.871
4.539
4.184
4.185
3.730
4.128
3.677
3.249
28.15
3.730
4.185
43
21.11
EV/EBITx
37.89
43.34
47.56
51.58
58.99
68.05
81.37
81.47
95.47
103.5
7.306
81.47
63.52
35
2.64
FCF yield (avg)%
0.40
2.65
3.44
1.88
0.63
0.40
0.40
2.95
5.27
6.32
6.81
2.95
2.27
89
4.00
FCF margin%
11.99
10.75
13.73
13.30
11.21
8.86
9.83
9.95
9.62
10.93
20.94
9.83
10.84
47
1.125
FCF / Net incomex
1.722
1.953
2.226
2.415
2.284
2.502
2.517
2.740
3.009
2.934
0.787
2.740
2.458
26
8.52
ROIC%
28.84
26.56
23.91
26.50
23.71
26.46
25.98
27.07
28.13
27.64
13.67
27.07
26.53
40
7.01
Return on equity%
13.13
15.01
17.91
18.49
18.77
17.54
18.14
17.67
18.94
21.46
17.44
18.14
18.03
95
27.85
Return on assets%
16.12
15.04
14.82
14.11
11.69
10.64
9.97
9.07
8.60
10.47
27.75
9.97
11.17
56
0.14
EPSRM
0.38
0.40
0.41
0.48
0.48
0.55
0.65
0.77
0.82
0.90
0.16
13.27%
10.23%
—
9.98
EPS growth%
15.10
15.02
12.67
10.82
11.25
9.33
11.68
11.73
13.91
12.48
21.19
11.73
12.11
65
0.16
Bookvalue per shRM
0.16
0.18
0.18
0.19
0.17
0.16
0.15
0.16
0.17
0.15
0.08
(1.63%)
(1.02%)
—
0.15
FCF per shareRM
0.04
0.04
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.02
0.07
(3.11%)
(3.49%)
—
0.27
Dividend per shRM
0.32
0.38
0.38
0.40
0.47
0.52
0.56
0.62
0.66
0.66
0.06
6.97%
9.00%
—
22.96
Div yield (avg)%
17.17
17.92
19.64
21.80
23.26
22.95
24.06
22.34
20.49
23.35
18.51
22.95
22.07
36
18.22
Payout ratio%
13.24
11.78
11.16
11.90
11.17
11.78
14.69
13.79
12.46
13.86
20.97
13.79
12.18
77
2.526
Shares (diluted)B
2.582
2.794
2.557
2.708
2.671
2.972
3.119
3.162
2.887
2.732
2.557
0.45%
0.93%
75
4.20
Buyback yield%
9.38
8.53
6.16
6.13
8.50
9.65
10.89
13.74
12.69
9.85
12.62
10.89
9.52
49
0.592
D/E ratiox
2.365
2.800
2.915
3.484
3.662
4.031
4.232
4.603
5.353
5.427
1.628
4.603
3.846
56
578.7
Enterprise valueRM M
304.9
315.9
307.8
297.3
276.7
241.6
218.8
240.9
241.8
255.1
840.5
(1.61%)
(0.88%)
67
0.342
LT debtRM B
1.295
1.346
1.393
1.486
1.435
1.531
1.729
1.599
1.608
1.769
0.259
4.26%
3.12%
94
Cost of revenue
2.03%
1.01×
Operating expenses
0.90%
0.90×
Cash and investments
15.68%
Spread over hurdle
11.41%