0.435
RevenueRM B
0.835
0.879
0.921
0.965
1.031
1.094
1.167
1.262
1.372
1.501
0.446
7.79%
6.67%
86
15.50
Revenue growth%
30.37
27.96
27.32
25.23
23.58
20.62
20.76
22.08
24.01
24.04
4.22
22.08
24.03
71
5.66
Gross margin%
24.07
23.73
25.88
23.16
21.82
23.29
21.97
20.48
22.47
21.92
10.72
21.97
22.81
34
27.28
Operating margin%
29.60
26.88
27.49
25.25
26.24
25.43
26.70
28.35
28.86
31.60
16.47
28.35
27.18
36
25.45
Net margin%
20.43
21.90
19.10
21.01
21.49
20.57
22.76
25.22
23.47
23.43
24.90
23.43
21.69
62
6.204
P/E ratio (avg)x
34.10
32.15
33.61
33.96
31.22
30.23
29.72
29.77
30.94
30.37
9.315
30.23
31.08
9
10.83
EV/EBITx
36.47
43.24
48.66
50.50
59.89
66.49
76.09
73.34
81.52
84.46
16.35
76.09
63.19
44
23.46
FCF yield (avg)%
10.69
9.09
8.32
10.65
9.82
9.73
8.42
8.96
8.23
10.43
28.74
8.96
9.41
58
12.44
FCF margin%
14.48
12.48
14.54
14.28
15.81
13.52
16.34
14.68
14.55
12.96
13.43
14.55
14.51
57
0.477
FCF / Net incomex
1.927
2.287
2.298
2.311
2.673
2.966
3.176
3.382
3.338
3.235
1.339
3.235
2.820
74
3.76
ROIC%
11.92
13.22
12.01
12.51
13.74
15.73
13.51
15.63
15.82
13.97
23.60
15.63
13.62
9
20.09
Return on equity%
30.30
32.99
30.96
32.04
29.64
31.76
31.00
29.90
31.46
32.04
15.02
31.46
31.23
30
18.14
Return on assets%
2.37
2.82
1.71
1.73
0.98
1.73
2.86
4.44
3.22
0.54
29.69
2.86
2.05
83
4.27
EPSRM
0.99
0.99
0.97
0.88
0.97
0.91
0.90
0.96
0.97
0.89
4.55
(1.77%)
(1.13%)
—
22.37
EPS growth%
22.45
25.04
23.00
22.36
24.56
23.70
23.10
20.46
22.17
22.87
11.58
22.87
22.94
93
1.48
Bookvalue per shRM
3.34
3.65
3.97
4.39
4.50
4.22
4.79
4.91
4.56
5.09
1.38
2.50%
4.20%
—
1.38
FCF per shareRM
1.57
1.69
1.67
1.60
1.66
1.64
1.63
1.76
1.53
1.49
3.29
(2.15%)
0.34%
—
3.80
Dividend per shRM
0.67
0.62
0.57
0.60
0.57
0.56
0.52
0.56
0.49
0.45
4.67
(4.51%)
(4.60%)
—
10.40
Div yield (avg)%
23.66
24.64
26.39
27.18
24.82
27.59
25.37
25.31
22.65
21.93
27.82
25.31
25.06
89
11.27
Payout ratio%
16.83
18.55
21.01
22.25
22.60
22.80
20.70
19.31
18.37
19.06
20.97
19.31
20.00
53
202.9
Shares (diluted)M
259.0
284.6
309.6
313.0
301.1
297.0
317.5
314.7
350.5
409.0
194.3
6.32%
4.68%
81
12.11
Buyback yield%
21.27
19.65
20.23
23.16
22.33
19.82
19.27
21.92
24.86
24.55
4.35
21.92
21.60
14
1.087
D/E ratiox
0.956
0.892
0.872
0.950
1.034
1.107
1.215
1.231
1.208
1.194
1.264
1.208
1.070
79
0.115
Enterprise valueRM B
1.321
1.390
1.584
1.815
1.943
1.945
2.105
2.066
2.092
2.119
0.449
1.75%
5.69%
9
248.9
LT debtRM M
536.2
550.7
549.7
609.7
625.6
677.2
770.8
874.4
835.0
818.1
715.4
5.51%
3.74%
8
Cost of revenue
6.80%
1.01×
Operating expenses
6.50%
0.98×
Goodwill & intangibles
21.07%
Property and equipment
16.52%
Spread over hurdle
(5.27%)