1.430
RevenueRM B
1.253
1.367
1.464
1.620
1.792
1.968
2.141
2.330
2.551
2.737
1.500
8.84%
9.06%
16
25.87
Revenue growth%
8.69
11.07
12.16
13.51
13.63
15.87
14.12
15.91
18.33
16.97
8.01
15.91
13.87
52
12.03
Gross margin%
22.16
24.72
26.20
25.77
23.21
24.94
23.24
23.66
21.79
20.25
5.61
23.24
23.45
85
6.33
Operating margin%
11.02
12.73
13.09
10.87
8.47
6.94
9.42
9.77
10.18
12.34
20.10
9.77
10.53
78
4.68
Net margin%
26.24
23.85
23.74
25.36
22.67
21.73
20.18
18.07
20.84
23.40
20.25
20.84
23.03
83
28.53
P/E ratio (avg)x
12.64
13.22
12.99
14.60
15.76
14.63
13.17
11.84
11.88
11.03
12.26
11.88
13.08
93
33.57
EV/EBITx
22.39
21.80
24.80
26.64
25.15
24.88
26.19
25.37
27.16
29.85
18.71
26.19
25.26
93
10.61
FCF yield (avg)%
17.73
17.61
15.45
15.89
15.30
16.78
18.32
18.79
17.43
15.78
9.36
17.43
17.10
15
25.31
FCF margin%
29.47
30.00
28.32
30.35
32.67
33.20
34.00
34.70
37.48
39.56
2.86
34.70
32.93
37
1.152
FCF / Net incomex
0.085
0.082
0.083
0.081
0.078
0.069
0.068
0.075
0.066
0.067
1.463
0.068
0.076
66
8.77
ROIC%
11.97
12.22
13.66
15.39
14.17
13.83
16.00
14.43
15.17
13.09
6.50
14.43
14.00
51
23.67
Return on equity%
7.29
7.05
8.58
8.99
7.07
7.35
10.12
8.68
9.88
9.29
11.93
9.29
8.63
29
2.59
Return on assets%
21.07
23.16
25.76
23.64
22.88
23.56
22.06
23.56
22.08
21.34
20.79
22.08
23.02
52
0.15
EPSRM
0.30
0.33
0.30
0.32
0.28
0.26
0.28
0.29
0.27
0.27
0.16
(1.00%)
(0.91%)
—
19.26
EPS growth%
22.93
23.62
20.83
19.21
19.97
17.88
17.24
19.29
22.22
20.76
11.06
19.29
20.37
74
0.18
Bookvalue per shRM
0.15
0.15
0.14
0.13
0.14
0.13
0.14
0.14
0.14
0.13
0.34
(0.86%)
(2.28%)
—
0.14
FCF per shareRM
0.42
0.50
0.49
0.49
0.54
0.52
0.61
0.59
0.69
0.71
0.14
5.68%
5.26%
—
0.18
Dividend per shRM
0.12
0.11
0.11
0.10
0.09
0.09
0.08
0.07
0.08
0.08
0.36
(3.14%)
(5.16%)
—
29.44
Div yield (avg)%
27.75
26.48
24.46
23.89
21.47
20.91
20.91
21.57
22.70
22.76
26.06
21.57
22.73
88
10.61
Payout ratio%
14.93
14.92
16.47
18.95
18.05
20.60
19.02
18.43
15.57
16.01
6.64
18.43
17.26
60
4.265
Shares (diluted)B
4.062
3.996
4.398
4.753
4.284
4.621
4.720
4.313
4.455
4.065
4.446
(1.04%)
0.10%
61
5.74
Buyback yield%
16.81
14.37
12.86
12.19
9.91
9.46
8.86
9.70
7.76
10.33
3.46
9.46
10.12
81
0.835
D/E ratiox
0.390
0.350
0.357
0.328
0.278
0.244
0.229
0.242
0.244
0.225
1.395
0.242
0.261
18
1.151
Enterprise valueRM B
1.929
2.102
2.107
2.318
2.267
2.472
2.824
3.230
3.566
3.709
1.797
10.35%
6.47%
19
0.189
LT debtRM B
2.752
3.208
3.519
3.736
4.074
4.156
3.984
4.069
4.775
5.190
0.543
4.96%
6.47%
74
Cost of revenue
9.13%
1.01×
Operating expenses
9.06%
1.00×
Goodwill & intangibles
15.98%