1.017
RevenueRM B
0.679
0.713
0.730
0.762
0.808
0.856
0.888
0.910
0.934
0.969
1.135
3.70%
3.81%
68
5.89
Revenue growth%
15.60
16.16
14.08
16.91
19.18
20.57
21.00
21.94
19.12
20.96
13.53
20.96
19.15
12
2.75
Gross margin%
14.53
17.07
17.96
20.07
19.98
21.01
18.97
17.73
19.56
22.50
10.61
19.56
19.27
90
6.96
Operating margin%
14.56
17.31
16.63
16.62
17.13
15.18
17.00
16.83
15.62
14.21
6.37
15.62
16.62
60
12.57
Net margin%
11.59
8.92
11.58
9.02
7.20
6.77
9.71
7.45
5.88
3.98
23.65
6.77
8.19
49
6.420
P/E ratio (avg)x
36.56
40.76
44.03
50.35
55.07
54.40
62.91
71.43
71.77
73.43
36.78
71.43
54.73
85
10.66
EV/EBITx
15.88
15.11
14.97
14.88
13.75
12.06
10.33
9.883
10.05
10.63
23.60
10.33
12.90
17
6.76
FCF yield (avg)%
2.90
3.07
1.71
0.40
2.69
2.32
4.60
7.18
9.04
6.95
10.50
6.95
2.99
12
20.31
FCF margin%
15.98
16.12
15.83
14.88
12.67
13.21
15.62
12.68
15.50
15.90
27.42
15.50
15.56
22
0.264
FCF / Net incomex
0.154
0.135
0.130
0.134
0.131
0.120
0.116
0.102
0.092
0.081
1.055
0.102
0.125
79
17.11
ROIC%
12.82
13.25
15.00
14.12
13.30
12.51
13.65
16.27
15.59
13.63
21.76
13.65
13.64
41
23.55
Return on equity%
16.16
15.78
16.84
19.14
19.75
16.98
16.80
18.66
16.81
14.45
20.03
16.81
16.83
32
10.38
Return on assets%
17.62
14.68
17.53
17.39
15.18
12.55
13.68
15.67
17.06
18.20
9.02
15.67
16.36
30
0.16
EPSRM
0.17
0.16
0.16
0.16
0.16
0.16
0.17
0.17
0.14
0.13
0.18
(3.28%)
(1.71%)
—
4.03
EPS growth%
24.29
26.38
25.16
23.12
25.65
26.39
26.64
24.63
21.69
22.67
7.59
24.63
24.89
82
0.45
Bookvalue per shRM
0.20
0.20
0.22
0.23
0.23
0.21
0.20
0.21
0.23
0.21
0.15
(1.43%)
(0.38%)
—
0.40
FCF per shareRM
0.49
0.41
0.45
0.43
0.46
0.44
0.39
0.41
0.38
0.40
0.36
(2.56%)
(1.88%)
—
0.98
Dividend per shRM
1.12
1.20
1.40
1.60
1.64
1.83
2.10
2.41
2.34
2.36
0.28
7.64%
9.42%
—
2.49
Div yield (avg)%
1.84
2.20
4.27
5.13
4.81
2.82
1.30
1.47
0.40
0.40
27.56
1.30
2.02
36
14.22
Payout ratio%
14.00
13.67
13.78
16.37
17.46
15.12
13.44
11.29
8.63
9.32
20.96
11.29
13.72
19
730.7
Shares (diluted)M
751.8
685.6
657.0
580.5
600.7
514.2
513.4
542.8
478.0
494.1
710.0
(3.83%)
(4.77%)
48
23.58
Buyback yield%
14.80
14.23
12.97
10.75
11.19
8.40
11.00
8.01
10.29
7.43
2.98
8.40
10.88
61
1.012
D/E ratiox
0.458
0.555
0.627
0.732
0.733
0.747
0.873
0.873
0.916
0.931
0.973
0.873
0.740
11
0.714
Enterprise valueRM B
0.607
0.617
0.707
0.717
0.831
0.840
0.992
1.118
1.067
1.246
0.894
8.43%
7.48%
94
534.7
LT debtRM M
216.1
250.4
246.6
254.1
286.0
317.7
320.9
342.7
350.4
348.1
477.9
4.01%
5.11%
12
Cost of revenue
3.97%
1.02×
Operating expenses
3.56%
0.98×
Goodwill & intangibles
17.93%
Spread over hurdle
(11.02%)