2.754
RevenueRM B
2.995
3.104
3.247
3.267
3.336
3.487
3.530
3.655
3.822
3.841
2.881
2.86%
2.57%
50
16.09
Revenue growth%
17.05
19.45
20.37
22.47
24.02
23.02
24.68
22.82
22.89
24.38
21.08
23.02
22.85
64
23.38
Gross margin%
8.81
9.22
10.46
7.48
9.90
12.45
13.16
12.41
10.19
8.08
28.48
12.41
10.05
70
24.98
Operating margin%
4.52
4.82
7.41
8.39
9.37
11.31
11.83
9.03
8.59
10.66
29.67
10.66
8.81
33
8.10
Net margin%
10.16
12.58
13.38
12.39
14.72
14.80
16.30
14.86
16.29
16.55
16.55
16.29
14.76
84
13.44
P/E ratio (avg)x
12.27
11.13
9.838
9.904
9.442
9.607
10.30
9.200
10.01
9.971
37.25
9.971
9.937
75
30.68
EV/EBITx
25.11
23.31
23.79
21.54
22.67
21.90
24.78
28.03
29.62
26.61
16.30
26.61
24.29
61
8.61
FCF yield (avg)%
13.55
13.73
16.34
15.72
17.68
16.37
18.50
16.53
14.77
15.20
16.96
16.37
16.03
62
23.42
FCF margin%
32.25
32.21
34.01
33.06
34.30
37.28
36.48
37.57
39.90
36.97
28.34
37.28
35.39
17
1.569
FCF / Net incomex
1.545
1.500
1.449
1.357
1.557
1.472
1.652
1.633
1.826
2.060
0.714
1.652
1.551
46
10.77
ROIC%
14.42
14.23
13.33
13.31
11.05
9.67
8.00
9.94
12.90
12.86
5.17
9.94
12.88
41
8.93
Return on equity%
17.36
18.73
18.50
16.88
14.74
16.18
13.93
15.69
14.81
14.67
20.34
14.81
15.94
56
8.22
Return on assets%
27.98
29.87
32.50
29.78
28.30
26.61
25.20
26.70
28.44
28.51
24.99
26.70
28.37
62
0.28
EPSRM
0.29
0.28
0.28
0.28
0.30
0.29
0.34
0.33
0.33
0.32
0.29
1.15%
1.96%
—
6.91
EPS growth%
19.15
20.58
21.41
20.75
22.96
25.66
25.41
22.51
24.66
22.55
7.77
24.66
22.53
14
0.29
Bookvalue per shRM
0.47
0.48
0.55
0.56
0.59
0.65
0.66
0.74
0.84
0.83
0.39
7.15%
4.98%
—
0.26
FCF per shareRM
0.17
0.18
0.17
0.18
0.20
0.19
0.22
0.23
0.26
0.27
0.30
6.32%
4.60%
—
0.16
Dividend per shRM
0.31
0.30
0.29
0.27
0.25
0.24
0.26
0.22
0.24
0.24
0.38
(1.12%)
(1.81%)
—
15.97
Div yield (avg)%
5.07
2.37
1.98
2.88
3.83
3.35
6.10
8.55
6.34
6.45
16.70
6.34
4.45
56
23.88
Payout ratio%
6.47
4.96
2.51
5.07
2.32
4.30
3.24
5.23
7.99
5.15
18.08
5.15
5.02
45
3.833
Shares (diluted)B
4.164
4.179
4.824
5.383
5.537
5.563
6.360
6.162
6.776
7.790
3.751
7.06%
6.34%
32
14.96
Buyback yield%
31.46
32.86
35.70
35.89
37.89
36.16
33.87
36.83
34.49
36.13
14.07
36.13
35.80
62
0.866
D/E ratiox
0.467
0.424
0.414
0.423
0.408
0.380
0.355
0.377
0.363
0.346
0.167
0.363
0.394
80
2.324
Enterprise valueRM B
2.730
2.919
3.283
3.340
3.856
4.279
5.069
5.367
6.247
7.421
1.452
13.99%
11.36%
92
3.066
LT debtRM B
3.733
4.442
4.272
4.787
4.805
4.720
4.583
4.607
5.167
5.904
2.004
4.21%
4.65%
81
Cost of revenue
2.93%
1.04×
Operating expenses
1.16%
0.87×
Cash and investments
15.46%
Spread over hurdle
20.18%