1.959
RevenueRM B
1.652
1.752
1.853
1.928
2.025
2.173
2.262
2.413
2.551
2.753
2.002
6.33%
5.99%
33
7.33
Revenue growth%
8.89
10.34
7.44
7.06
7.91
7.28
7.53
7.65
8.19
9.83
25.87
7.65
7.78
80
5.15
Gross margin%
13.89
13.13
15.88
12.88
9.88
9.18
7.57
4.89
7.07
6.24
18.14
7.07
9.53
72
4.37
Operating margin%
22.07
22.65
21.63
18.66
16.93
16.23
14.88
12.71
10.74
13.00
16.90
13.00
16.58
89
10.16
Net margin%
29.51
28.71
30.21
31.51
29.83
29.85
27.40
28.69
30.25
31.89
5.40
29.85
29.84
79
21.50
P/E ratio (avg)x
24.34
22.51
24.07
25.01
25.61
22.61
24.26
23.73
20.82
20.06
20.45
22.61
23.90
12
32.76
EV/EBITx
33.59
34.49
39.52
42.77
42.04
45.97
53.33
56.93
57.17
54.45
29.26
54.45
44.37
14
6.13
FCF yield (avg)%
21.65
22.58
22.94
25.46
24.87
26.06
28.91
27.60
26.20
23.63
14.33
26.20
25.16
29
6.21
FCF margin%
9.08
6.31
7.41
6.79
7.17
5.71
6.09
4.37
1.63
3.44
2.94
4.37
6.20
48
1.464
FCF / Net incomex
1.386
1.390
1.283
1.336
1.232
1.313
1.250
1.273
1.252
1.228
1.504
1.252
1.278
69
27.41
ROIC%
28.46
30.55
28.75
31.40
29.07
26.20
26.45
25.25
25.25
23.37
25.55
25.25
27.46
80
15.08
Return on equity%
17.96
19.76
21.47
19.79
17.14
16.73
15.12
13.40
15.09
14.86
8.82
15.09
16.93
43
26.83
Return on assets%
21.90
21.05
21.41
21.70
21.05
22.44
20.24
21.12
19.68
19.98
9.63
20.24
21.09
8
0.24
EPSRM
0.33
0.34
0.37
0.39
0.36
0.38
0.40
0.39
0.40
0.44
0.27
4.14%
2.13%
—
21.57
EPS growth%
5.01
7.25
4.32
5.57
4.65
2.93
5.35
2.74
0.40
0.40
24.37
2.74
4.49
7
0.10
Bookvalue per shRM
0.31
0.31
0.32
0.33
0.32
0.36
0.37
0.38
0.38
0.43
0.36
5.72%
4.82%
—
0.33
FCF per shareRM
0.13
0.13
0.15
0.13
0.12
0.13
0.14
0.14
0.13
0.15
0.07
4.37%
0.89%
—
0.09
Dividend per shRM
0.08
0.07
0.07
0.07
0.07
0.07
0.07
0.06
0.07
0.07
0.37
1.08%
(1.24%)
—
9.81
Div yield (avg)%
17.95
17.10
18.36
16.23
18.25
16.11
17.58
17.69
17.29
15.73
11.85
17.29
17.43
41
3.65
Payout ratio%
22.23
20.64
22.35
21.20
19.52
19.97
17.27
16.48
17.02
16.16
29.17
17.02
19.75
43
1.958
Shares (diluted)B
1.655
1.757
1.961
1.774
1.694
1.748
1.778
1.731
1.787
1.722
2.019
0.34%
(0.74%)
50
25.44
Buyback yield%
33.59
36.56
36.07
37.71
35.62
36.22
35.52
33.91
34.42
33.80
17.06
34.42
35.57
12
1.390
D/E ratiox
0.327
0.338
0.302
0.319
0.329
0.363
0.381
0.393
0.398
0.393
1.132
0.393
0.351
91
0.289
Enterprise valueRM B
0.699
0.620
0.557
0.515
0.531
0.493
0.496
0.530
0.549
0.558
1.894
1.01%
(1.61%)
33
0.547
LT debtRM B
0.125
0.109
0.115
0.115
0.111
0.100
0.101
0.104
0.112
0.101
1.391
(1.92%)
(2.78%)
28
Cost of revenue
6.18%
1.02×
Operating expenses
5.66%
0.97×
Property and equipment
19.27%
Cash and investments
18.87%
Spread over hurdle
16.63%