0.373
RevenueRM B
0.678
0.718
0.767
0.806
0.871
0.921
0.985
1.036
1.097
1.163
0.390
5.96%
6.48%
20
19.09
Revenue growth%
10.03
12.84
14.69
14.46
16.07
18.33
20.80
19.77
17.41
20.21
29.02
19.77
16.74
75
15.17
Gross margin%
12.84
14.61
14.10
14.03
15.56
13.59
16.43
18.63
16.02
17.25
6.09
16.43
15.09
47
5.10
Operating margin%
16.44
13.78
12.99
15.04
15.32
17.72
19.20
17.25
20.21
21.65
11.09
19.20
16.84
28
10.22
Net margin%
21.87
24.42
22.75
24.03
21.62
24.12
22.35
19.65
20.37
21.12
15.50
21.12
22.11
6
37.34
P/E ratio (avg)x
21.39
22.97
20.22
20.23
21.78
19.91
18.05
19.37
17.86
17.89
33.18
18.05
20.07
64
19.23
EV/EBITx
35.92
34.95
37.73
35.17
32.18
31.17
30.72
29.05
27.74
28.21
28.44
29.05
31.67
11
14.02
FCF yield (avg)%
3.42
3.23
1.04
0.40
2.03
3.56
4.57
4.00
1.00
2.25
5.03
3.56
2.74
67
7.83
FCF margin%
16.04
13.63
11.80
13.37
12.75
15.23
12.48
13.14
12.60
13.91
17.16
13.14
13.26
50
0.716
FCF / Net incomex
1.261
1.320
1.512
1.679
1.719
1.809
2.116
2.073
2.070
2.104
1.784
2.073
1.764
74
18.85
ROIC%
5.70
8.53
7.87
6.00
5.39
5.70
3.85
3.16
1.27
0.40
22.74
3.16
5.54
27
18.89
Return on equity%
12.23
10.85
11.74
10.85
9.71
12.40
12.19
11.44
12.82
10.52
9.59
12.19
11.59
16
10.83
Return on assets%
12.61
14.77
13.07
10.25
9.52
11.49
10.93
12.97
10.51
11.58
15.35
11.49
11.54
15
0.56
EPSRM
0.49
0.48
0.54
0.52
0.51
0.50
0.49
0.47
0.49
0.52
0.60
0.68%
1.83%
—
26.54
EPS growth%
20.26
18.70
19.19
20.33
21.20
20.57
19.01
19.74
19.53
17.50
17.12
19.53
19.63
54
0.47
Bookvalue per shRM
0.99
0.99
1.11
1.21
1.38
1.38
1.31
1.26
1.36
1.52
0.71
1.91%
4.08%
—
0.28
FCF per shareRM
0.20
0.21
0.21
0.18
0.16
0.18
0.19
0.20
0.21
0.19
0.25
3.18%
(0.03%)
—
0.72
Dividend per shRM
0.29
0.32
0.35
0.37
0.37
0.34
0.32
0.32
0.33
0.35
0.81
(1.12%)
1.73%
—
18.60
Div yield (avg)%
22.72
24.58
23.87
26.86
26.21
24.73
26.01
27.77
25.27
28.18
7.04
26.01
25.64
78
21.08
Payout ratio%
5.82
7.66
8.56
10.61
8.02
5.13
4.98
5.13
4.49
4.01
13.79
4.98
5.48
90
622.9
Shares (diluted)M
617.7
669.0
572.6
553.9
575.0
545.9
515.9
552.7
488.4
429.9
611.5
(5.65%)
(3.46%)
57
7.19
Buyback yield%
10.96
13.21
13.81
16.45
17.93
15.02
16.72
19.01
17.12
17.35
16.71
17.12
16.59
84
1.063
D/E ratiox
0.667
0.694
0.734
0.689
0.668
0.643
0.597
0.539
0.609
0.618
1.509
0.609
0.655
51
0.455
Enterprise valueRM B
0.847
0.929
1.015
0.967
0.994
0.996
1.078
1.181
1.120
1.164
0.954
3.22%
3.23%
21
427.4
LT debtRM M
829.9
780.3
720.8
685.9
677.0
756.0
843.2
798.0
869.3
907.8
313.0
6.04%
0.83%
86
Cost of revenue
6.55%
1.01×
Operating expenses
6.13%
0.97×
Goodwill & intangibles
18.76%
Cash and investments
18.63%
Spread over hurdle
12.93%