1.846
RevenueRM B
1.075
1.176
1.281
1.355
1.481
1.577
1.694
1.853
2.026
2.200
1.977
8.24%
7.96%
83
12.43
Revenue growth%
30.94
33.35
36.22
37.40
37.76
37.17
36.47
37.10
38.06
35.63
2.13
37.10
36.78
30
5.80
Gross margin%
7.61
8.71
6.26
7.30
4.53
3.92
4.07
5.11
6.51
7.16
5.17
5.11
6.39
34
16.12
Operating margin%
29.05
29.67
26.80
26.63
27.74
26.71
26.19
28.55
30.46
31.44
29.62
28.55
28.14
53
16.51
Net margin%
3.62
5.77
8.06
8.63
11.60
10.70
12.37
10.92
10.51
11.83
3.92
10.92
10.60
50
35.37
P/E ratio (avg)x
10.13
11.31
10.86
11.39
11.15
10.17
9.354
9.015
8.740
7.975
24.09
9.015
10.15
65
36.61
EV/EBITx
23.49
23.19
22.87
21.39
20.67
19.13
20.49
18.99
18.60
20.54
16.78
19.13
20.61
78
4.98
FCF yield (avg)%
13.37
12.53
14.82
12.60
10.19
11.66
11.64
14.14
14.04
15.06
2.85
14.04
12.98
27
8.47
FCF margin%
5.85
8.27
5.47
3.93
2.29
0.70
1.73
4.15
2.62
5.32
23.02
2.62
4.04
39
0.728
FCF / Net incomex
0.980
1.039
0.949
0.904
0.794
0.679
0.725
0.652
0.612
0.627
1.333
0.652
0.759
71
29.94
ROIC%
4.79
2.81
1.27
0.40
2.31
3.97
4.91
6.65
9.13
10.99
27.71
6.65
4.38
34
9.41
Return on equity%
5.19
6.23
4.81
4.95
6.95
8.95
9.04
8.16
6.54
5.84
14.70
8.16
6.39
46
14.35
Return on assets%
19.86
16.96
14.90
12.27
14.41
15.85
13.05
14.61
16.97
19.36
12.55
15.85
15.38
46
0.22
EPSRM
0.19
0.19
0.21
0.21
0.21
0.22
0.22
0.24
0.29
0.34
0.23
10.06%
7.87%
—
29.20
EPS growth%
18.36
21.16
20.51
18.84
18.80
16.57
17.88
15.27
17.34
17.54
27.62
17.34
18.12
8
0.44
Bookvalue per shRM
0.60
0.58
0.57
0.63
0.60
0.66
0.63
0.68
0.63
0.68
0.59
2.85%
1.98%
—
0.62
FCF per shareRM
0.28
0.30
0.35
0.41
0.40
0.43
0.43
0.46
0.53
0.57
0.50
7.11%
8.43%
—
0.53
Dividend per shRM
0.30
0.28
0.29
0.32
0.33
0.37
0.38
0.43
0.47
0.51
0.26
8.92%
5.22%
—
15.07
Div yield (avg)%
5.01
6.46
6.29
4.73
4.86
7.35
10.17
8.31
10.10
12.82
8.24
10.10
6.90
26
23.09
Payout ratio%
17.65
17.28
14.44
11.48
8.57
5.69
6.37
7.14
9.88
9.41
13.66
7.14
9.64
10
1.634
Shares (diluted)B
2.005
2.150
2.139
2.446
2.345
2.738
2.736
2.991
3.236
3.781
1.704
10.02%
6.09%
45
16.16
Buyback yield%
8.68
7.07
5.51
6.58
5.57
5.74
6.34
4.14
5.05
4.76
15.56
5.05
5.66
93
1.797
D/E ratiox
0.382
0.399
0.360
0.353
0.383
0.428
0.442
0.426
0.395
0.393
1.305
0.426
0.394
57
2.299
Enterprise valueRM B
2.366
2.673
3.041
3.023
3.496
3.372
3.391
3.408
3.307
3.680
1.211
1.03%
4.15%
52
2.005
LT debtRM B
3.084
3.088
3.535
3.617
3.662
4.077
4.353
4.578
5.426
5.534
0.519
8.61%
6.25%
94
Cost of revenue
7.96%
1.00×
Operating expenses
7.10%
0.92×
Property and equipment
14.71%
Spread over hurdle
(3.21%)