1.600
RevenueRM B
1.397
1.497
1.600
1.705
1.880
2.006
2.147
2.345
2.540
2.762
1.729
8.00%
8.05%
91
6.09
Revenue growth%
30.07
32.20
35.20
36.84
37.29
36.99
39.51
41.93
41.27
42.98
27.89
41.27
37.14
75
4.57
Gross margin%
20.15
20.29
18.16
16.60
15.82
15.44
15.82
12.87
10.07
12.21
24.31
12.87
15.82
50
16.78
Operating margin%
20.88
22.37
19.99
17.76
16.10
17.01
16.09
14.57
15.58
16.74
19.25
16.09
16.88
54
11.62
Net margin%
24.11
23.46
24.50
24.02
26.06
24.64
22.39
21.32
19.96
22.23
7.29
22.23
23.74
12
36.98
P/E ratio (avg)x
32.06
30.53
33.08
35.34
37.62
42.02
44.68
46.20
51.60
50.00
8.188
46.20
39.82
41
30.63
EV/EBITx
22.32
25.87
25.16
27.91
29.09
34.75
38.28
37.33
39.50
39.25
32.91
38.28
31.92
34
14.39
FCF yield (avg)%
9.98
7.90
7.81
10.53
8.73
5.79
8.46
10.20
9.70
9.52
16.64
9.52
9.12
16
22.43
FCF margin%
21.47
19.90
18.43
16.55
16.30
13.68
15.48
17.84
18.04
18.57
3.85
17.84
17.94
35
1.165
FCF / Net incomex
0.411
0.434
0.461
0.426
0.457
0.443
0.399
0.407
0.365
0.384
1.656
0.399
0.419
84
26.30
ROIC%
24.61
27.38
28.57
26.94
29.34
31.89
33.63
31.92
31.44
33.04
18.83
31.92
30.39
51
15.36
Return on equity%
23.68
22.76
22.17
19.90
18.03
18.44
18.67
18.37
15.92
13.48
26.24
18.37
18.55
87
26.41
Return on assets%
15.89
18.68
16.96
17.31
18.72
16.20
18.22
16.01
18.77
17.16
6.57
17.16
17.24
33
1.11
EPSRM
0.80
0.85
0.91
0.94
1.04
1.07
1.18
1.13
1.26
1.39
1.15
6.03%
6.94%
—
23.36
EPS growth%
30.47
32.02
32.80
33.81
35.06
36.89
38.74
38.47
39.25
37.70
20.10
38.47
35.97
11
0.82
Bookvalue per shRM
0.55
0.55
0.60
0.69
0.81
0.92
1.09
1.04
1.20
1.32
1.14
10.20%
8.75%
—
1.31
FCF per shareRM
0.47
0.56
0.55
0.54
0.60
0.68
0.67
0.80
0.83
0.97
0.75
9.97%
8.75%
—
0.30
Dividend per shRM
0.49
0.47
0.42
0.44
0.48
0.48
0.48
0.53
0.51
0.47
1.11
(0.37%)
(1.38%)
—
20.68
Div yield (avg)%
23.69
23.89
22.55
23.67
25.40
24.77
23.54
22.14
22.89
22.46
23.02
22.89
23.61
45
24.03
Payout ratio%
18.31
18.86
20.65
20.52
20.53
23.08
25.87
27.18
25.93
28.12
28.51
25.93
21.86
72
1.401
Shares (diluted)B
1.094
1.183
1.110
1.124
1.248
1.325
1.237
1.369
1.227
1.212
1.441
(0.59%)
1.22%
17
28.87
Buyback yield%
10.90
8.95
9.33
10.07
10.82
11.06
14.03
15.58
18.36
18.23
12.58
15.58
10.98
19
0.641
D/E ratiox
1.043
1.006
1.107
1.248
1.237
1.249
1.298
1.244
1.393
1.309
1.652
1.298
1.246
65
2,022
Enterprise valueRM M
180.5
202.7
224.5
237.1
259.1
252.9
244.1
282.8
287.7
322.1
830.2
4.45%
5.59%
62
2.665
LT debtRM B
1.354
1.380
1.606
1.594
1.823
2.134
2.452
2.791
2.719
2.849
1.589
9.34%
9.31%
61
Cost of revenue
8.05%
1.00×
Operating expenses
7.88%
0.98×
Goodwill & intangibles
18.01%