7.254
RevenueRM M
9.136
9.832
10.52
11.52
12.71
13.97
15.38
16.29
17.18
18.16
7.485
7.39%
7.93%
79
4.09
Revenue growth%
0.40
1.48
1.30
1.37
4.34
2.41
5.29
5.74
3.90
1.69
8.84
3.90
2.05
66
9.69
Gross margin%
14.87
14.36
15.98
15.22
17.26
14.38
13.45
16.13
15.22
12.60
12.86
14.38
15.05
21
11.66
Operating margin%
34.40
37.13
38.66
40.28
41.47
42.48
43.57
45.91
45.95
44.68
12.96
44.68
41.98
78
19.91
Net margin%
4.04
5.01
5.87
6.16
6.36
5.48
7.40
10.34
10.08
12.87
11.18
10.08
6.26
57
15.39
P/E ratio (avg)x
19.92
23.07
24.44
26.91
30.89
35.74
40.96
44.49
42.94
43.37
34.95
42.94
33.31
86
37.66
EV/EBITx
7.029
6.565
7.258
7.474
7.736
7.484
8.537
9.394
9.675
8.938
25.21
8.938
7.610
88
16.40
FCF yield (avg)%
22.64
23.11
21.45
21.71
19.41
16.79
15.43
14.31
14.88
11.95
20.24
14.88
18.10
87
9.18
FCF margin%
15.67
13.05
12.78
11.76
13.99
12.88
14.60
13.62
13.69
14.37
28.44
13.69
13.66
29
1.253
FCF / Net incomex
0.112
0.109
0.116
0.114
0.105
0.115
0.107
0.106
0.114
0.100
1.611
0.107
0.110
9
9.91
ROIC%
18.26
17.10
16.63
16.43
17.58
16.81
18.22
19.28
19.77
19.38
21.54
19.28
17.90
92
29.34
Return on equity%
25.71
26.21
25.73
24.37
24.40
23.00
22.84
22.67
22.38
19.65
14.03
22.67
23.68
48
14.60
Return on assets%
18.84
16.15
19.01
18.29
18.53
15.79
15.11
17.23
15.08
13.09
17.25
15.11
16.69
91
0.25
EPSRM
0.23
0.23
0.23
0.26
0.25
0.24
0.26
0.26
0.26
0.29
0.26
2.95%
1.67%
—
26.16
EPS growth%
26.34
27.03
26.14
25.90
23.56
22.51
21.76
20.55
17.64
16.76
4.32
20.55
23.03
80
0.13
Bookvalue per shRM
0.15
0.15
0.18
0.19
0.18
0.20
0.23
0.24
0.25
0.27
0.21
7.99%
6.98%
—
0.27
FCF per shareRM
0.37
0.40
0.43
0.50
0.49
0.56
0.60
0.62
0.65
0.64
0.19
5.18%
6.01%
—
0.29
Dividend per shRM
0.45
0.51
0.52
0.52
0.53
0.56
0.61
0.66
0.73
0.78
0.18
8.34%
5.98%
—
16.52
Div yield (avg)%
13.53
15.76
15.97
18.57
16.33
15.75
13.60
16.47
14.41
12.95
4.93
14.41
15.75
44
23.91
Payout ratio%
21.37
20.71
22.15
20.26
20.09
17.48
17.53
17.10
17.12
14.60
11.08
17.12
18.81
77
40.58
Shares (diluted)M
33.71
33.95
38.66
44.52
48.95
46.06
47.49
44.07
42.92
42.27
41.98
(2.89%)
1.36%
46
14.75
Buyback yield%
25.21
28.02
29.04
31.50
28.96
30.45
28.85
26.76
27.39
30.21
11.18
28.85
28.90
54
1.343
D/E ratiox
1.187
1.108
1.037
0.989
0.899
0.809
0.780
0.703
0.672
0.628
0.549
0.703
0.854
67
11.18
Enterprise valueRM M
15.22
16.51
18.37
16.47
17.19
16.74
16.97
17.47
18.15
17.49
0.748
0.35%
1.59%
38
11.58
LT debtRM M
22.55
23.38
24.46
24.97
25.03
24.77
29.02
29.21
28.62
31.01
14.28
4.38%
4.09%
31
Cost of revenue
8.16%
1.02×
Operating expenses
7.23%
0.94×
Goodwill & intangibles
15.81%
Spread over hurdle
(1.61%)