0.464
RevenueRM B
0.957
0.986
1.027
1.078
1.145
1.189
1.267
1.347
1.430
1.515
0.475
5.75%
4.93%
40
15.60
Revenue growth%
5.56
7.21
8.15
10.50
11.23
10.08
12.66
14.74
16.71
17.79
4.11
14.74
10.86
26
19.81
Gross margin%
13.86
14.10
16.44
17.95
20.02
17.30
18.59
19.79
17.17
18.25
12.97
18.25
17.63
74
6.88
Operating margin%
17.64
16.55
15.76
17.88
17.83
16.23
17.11
18.85
17.66
19.36
26.78
17.66
17.65
54
19.15
Net margin%
24.26
25.12
23.95
21.26
20.65
22.85
23.62
26.58
25.65
26.97
8.81
25.65
24.10
87
24.55
P/E ratio (avg)x
13.45
12.80
12.86
11.92
11.94
11.15
12.88
13.60
14.75
15.45
22.95
13.60
12.87
22
10.10
EV/EBITx
9.056
9.563
10.25
9.278
8.866
9.333
9.410
9.692
9.686
9.867
16.31
9.686
9.486
57
29.38
FCF yield (avg)%
6.24
8.37
10.87
10.96
12.58
11.93
10.62
11.00
13.17
14.97
19.32
11.93
10.98
38
4.09
FCF margin%
10.00
11.77
10.10
7.49
6.42
6.42
8.34
6.70
8.88
8.32
21.72
8.32
8.33
89
1.365
FCF / Net incomex
1.458
1.552
1.558
1.405
1.364
1.497
1.465
1.620
1.752
1.687
0.633
1.620
1.524
12
10.98
ROIC%
18.51
20.97
21.62
21.80
21.95
20.06
22.31
20.28
21.32
23.35
25.83
21.32
21.47
67
12.21
Return on equity%
16.81
17.36
19.80
17.96
17.98
19.44
18.20
18.80
16.38
16.75
28.42
18.20
17.97
76
9.23
Return on assets%
21.54
22.31
24.41
23.32
20.61
22.24
25.00
23.58
26.33
27.85
14.49
25.00
23.45
34
0.05
EPSRM
0.08
0.08
0.07
0.06
0.07
0.07
0.06
0.06
0.05
0.05
0.06
(7.77%)
(5.64%)
—
9.89
EPS growth%
30.85
28.88
27.28
26.41
23.84
25.58
23.93
23.55
25.32
27.79
26.99
25.32
26.00
43
0.03
Bookvalue per shRM
0.12
0.14
0.14
0.13
0.15
0.14
0.13
0.14
0.14
0.15
0.12
(0.32%)
1.65%
—
0.05
FCF per shareRM
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.08
1.32%
(0.15%)
—
0.06
Dividend per shRM
0.15
0.17
0.19
0.23
0.25
0.28
0.32
0.32
0.35
0.41
0.07
10.68%
12.23%
—
19.88
Div yield (avg)%
26.27
26.96
25.03
22.24
23.83
23.86
26.45
23.61
24.10
26.66
22.73
24.10
24.56
80
6.34
Payout ratio%
18.37
17.13
19.56
18.16
20.93
22.50
19.96
22.86
20.97
23.78
21.29
22.50
20.45
53
2.532
Shares (diluted)B
2.591
2.921
3.024
3.277
3.389
3.731
3.771
3.930
3.647
3.778
2.527
2.20%
4.86%
8
22.64
Buyback yield%
21.36
20.73
19.50
16.61
18.17
17.93
17.95
15.71
17.15
18.02
7.97
17.93
17.98
89
0.241
D/E ratiox
1.452
1.530
1.635
1.817
1.957
2.110
2.050
2.335
2.192
2.019
1.683
2.110
1.988
49
0.176
Enterprise valueRM B
0.790
0.833
0.892
0.990
1.083
1.028
0.952
1.001
1.006
1.048
0.505
(0.66%)
3.26%
59
0.544
LT debtRM B
0.498
0.531
0.607
0.634
0.761
0.815
0.875
1.020
1.000
1.118
1.198
8.01%
10.12%
17
Cost of revenue
4.99%
1.01×
Operating expenses
4.89%
1.00×
Cash and investments
14.50%
Spread over hurdle
11.29%