0.989
RevenueRM B
2.560
2.580
2.615
2.605
2.631
2.584
2.577
2.624
2.613
2.632
1.087
0.01%
0.23%
54
7.37
Revenue growth%
7.70
8.87
7.13
6.73
6.29
7.70
7.97
7.89
5.69
4.30
8.78
7.70
7.41
70
8.75
Gross margin%
5.71
6.95
5.26
7.89
7.91
9.20
10.46
8.87
7.88
6.56
22.92
8.87
7.89
49
5.27
Operating margin%
5.85
3.73
4.32
5.16
7.55
10.53
10.80
7.94
6.47
6.83
27.41
7.94
6.65
60
26.77
Net margin%
25.05
23.77
21.55
22.58
25.03
24.61
25.34
24.69
25.79
24.26
16.46
24.69
24.65
12
14.74
P/E ratio (avg)x
21.45
23.38
25.11
25.89
24.94
25.43
26.78
29.30
32.54
33.05
6.338
29.30
25.66
10
30.13
EV/EBITx
14.26
15.96
17.48
18.22
18.01
20.34
20.63
19.40
20.55
20.30
16.41
20.34
18.81
60
6.43
FCF yield (avg)%
26.39
28.93
27.89
24.97
22.21
22.27
20.64
22.67
23.83
21.40
26.13
22.27
23.25
90
16.58
FCF margin%
8.96
9.62
11.77
11.62
9.71
9.97
10.09
9.72
6.74
5.39
26.02
9.72
9.72
15
0.854
FCF / Net incomex
0.356
0.348
0.355
0.377
0.327
0.315
0.342
0.292
0.261
0.283
0.953
0.292
0.334
62
29.17
ROIC%
18.59
17.12
15.40
18.04
20.78
22.14
22.64
23.37
20.98
18.07
28.50
22.14
19.68
87
15.29
Return on equity%
3.59
2.10
4.00
3.01
5.44
5.25
3.09
6.08
4.37
4.05
20.47
4.37
4.03
28
19.13
Return on assets%
17.72
16.34
17.58
17.22
15.15
16.85
15.16
16.69
18.20
21.01
21.78
16.85
17.03
18
0.20
EPSRM
0.05
0.05
0.05
0.05
0.05
0.05
0.05
0.05
0.05
0.05
0.22
1.80%
0.69%
—
8.63
EPS growth%
20.89
18.44
20.36
19.45
20.61
22.24
23.80
25.10
22.40
21.54
9.22
22.40
21.22
76
0.21
Bookvalue per shRM
0.19
0.18
0.20
0.20
0.19
0.21
0.21
0.23
0.25
0.26
0.10
6.00%
4.07%
—
0.08
FCF per shareRM
0.07
0.07
0.08
0.07
0.08
0.08
0.08
0.08
0.08
0.08
0.15
(1.43%)
0.71%
—
0.07
Dividend per shRM
0.17
0.17
0.18
0.19
0.17
0.18
0.20
0.20
0.19
0.18
0.16
2.11%
0.43%
—
25.70
Div yield (avg)%
18.95
17.57
14.68
15.32
16.93
16.58
15.40
15.82
17.63
19.22
27.64
16.58
16.76
83
17.62
Payout ratio%
17.20
17.66
18.06
20.14
20.05
19.24
18.73
21.24
20.74
21.30
14.94
20.74
19.65
60
3.892
Shares (diluted)B
4.037
4.142
3.903
3.952
3.828
3.593
3.757
3.508
3.601
3.809
3.956
(0.10%)
(2.16%)
73
25.10
Buyback yield%
11.10
13.42
12.07
10.72
13.56
12.08
13.88
12.01
10.23
9.84
13.80
12.01
12.04
23
0.425
D/E ratiox
1.227
1.194
1.233
1.235
1.256
1.127
1.095
1.160
1.152
1.059
0.538
1.127
1.177
49
1.028
Enterprise valueRM B
1.064
1.101
1.228
1.332
1.448
1.613
1.621
1.683
1.579
1.536
1.931
1.18%
2.83%
62
0.706
LT debtRM B
1.911
1.741
1.664
1.879
1.806
2.020
2.043
2.026
1.864
1.928
0.757
1.31%
1.27%
51
Cost of revenue
0.48%
1.02×
Operating expenses
(1.07%)
0.88×
Cash and investments
17.69%
Goodwill & intangibles
16.84%
Spread over hurdle
30.27%