1.254
RevenueRM B
4.300
4.540
4.690
4.898
5.110
5.198
5.416
5.521
5.612
5.807
1.321
2.59%
3.58%
37
22.85
Revenue growth%
14.96
12.66
10.35
9.20
7.13
9.27
7.94
10.68
8.46
9.77
23.89
9.27
9.52
32
19.13
Gross margin%
8.38
10.65
9.67
10.56
12.29
11.93
10.34
7.43
5.79
6.84
12.50
7.43
10.01
20
20.44
Operating margin%
4.80
2.69
2.45
0.40
0.40
3.30
2.17
5.11
5.04
4.68
13.44
4.68
2.99
60
4.19
Net margin%
20.29
18.76
18.59
21.25
24.24
26.03
27.43
26.75
27.13
27.56
14.13
27.13
25.13
47
18.57
P/E ratio (avg)x
30.24
32.07
32.95
34.73
33.02
36.58
42.47
42.96
44.49
43.85
32.15
42.96
35.66
93
31.75
EV/EBITx
18.82
18.69
18.81
18.93
19.95
22.15
25.25
25.59
25.62
29.92
22.83
25.59
21.05
88
20.35
FCF yield (avg)%
15.32
14.91
15.79
15.84
17.73
15.73
17.21
19.64
18.02
20.62
21.99
18.02
16.53
70
25.91
FCF margin%
13.56
12.38
14.99
15.51
13.23
13.44
12.29
9.73
8.68
7.28
4.60
9.73
12.81
55
0.368
FCF / Net incomex
0.295
0.292
0.332
0.347
0.362
0.395
0.458
0.542
0.551
0.592
0.776
0.542
0.378
92
20.75
ROIC%
26.06
24.43
23.66
24.65
25.69
25.82
24.52
23.73
26.07
26.47
10.96
25.82
25.17
68
8.76
Return on equity%
19.45
20.66
19.95
18.87
19.90
18.47
18.94
16.74
18.39
17.07
4.92
18.39
18.90
87
8.10
Return on assets%
11.53
12.40
14.84
12.51
11.28
9.98
8.52
6.56
6.65
7.05
15.43
7.05
10.63
27
0.87
EPSRM
0.56
0.65
0.73
0.80
0.78
0.89
1.00
1.13
1.29
1.51
0.90
14.20%
11.02%
—
5.42
EPS growth%
2.02
1.43
0.40
0.40
0.40
1.38
0.79
0.40
1.19
0.40
21.51
0.79
0.60
62
0.18
Bookvalue per shRM
1.04
1.14
1.35
1.40
1.52
1.55
1.62
1.74
2.04
2.04
0.21
6.03%
7.84%
—
0.32
FCF per shareRM
0.21
0.20
0.21
0.24
0.27
0.28
0.28
0.26
0.29
0.33
0.45
4.11%
3.92%
—
0.66
Dividend per shRM
0.62
0.65
0.67
0.62
0.67
0.70
0.64
0.63
0.64
0.65
0.62
(0.85%)
(0.18%)
—
28.32
Div yield (avg)%
16.01
16.95
16.60
17.92
16.35
17.39
14.84
13.07
11.29
10.02
13.26
13.07
16.18
40
3.64
Payout ratio%
13.22
15.58
16.52
17.60
18.52
15.82
13.18
16.16
16.83
18.18
6.64
16.16
16.34
48
1.830
Shares (diluted)B
2.404
2.672
2.959
3.318
3.427
3.670
3.618
4.126
4.835
5.191
1.788
8.66%
7.94%
35
24.15
Buyback yield%
32.30
31.75
32.34
31.89
31.06
31.82
30.59
28.87
30.34
28.57
13.33
30.34
31.41
27
0.711
D/E ratiox
1.076
1.251
1.317
1.454
1.374
1.563
1.784
2.013
2.215
2.482
0.665
2.013
1.509
92
3.530
Enterprise valueRM B
5.759
6.665
6.804
7.811
7.670
8.287
9.529
10.65
10.33
11.76
6.037
8.92%
9.13%
58
4.755
LT debtRM B
10.88
12.72
14.26
16.40
17.75
16.98
19.62
19.74
22.73
22.15
0.457
4.52%
9.03%
54
Cost of revenue
3.34%
0.98×
Operating expenses
3.73%
1.01×
Property and equipment
17.81%