266.8
RevenueRM M
631.4
636.5
638.3
640.9
670.8
683.5
700.6
709.2
723.9
726.9
297.6
1.62%
1.85%
64
11.65
Revenue growth%
6.18
3.70
1.13
2.86
1.53
0.40
2.08
1.10
1.75
4.22
21.36
1.75
1.91
49
17.94
Gross margin%
26.97
29.63
28.44
30.40
32.97
33.27
34.15
33.98
34.89
33.10
22.32
33.98
33.03
23
12.37
Operating margin%
7.36
7.36
10.02
9.33
8.09
10.29
11.16
10.02
7.45
6.54
26.25
10.02
8.71
9
9.82
Net margin%
16.98
14.71
13.68
13.22
14.37
16.74
16.25
14.21
13.02
11.15
15.97
14.21
14.29
85
23.31
P/E ratio (avg)x
45.09
47.10
47.18
51.77
49.20
56.14
54.37
53.32
53.03
54.20
8.207
54.20
52.40
48
8.299
EV/EBITx
44.80
45.26
44.42
42.27
46.66
43.80
48.35
50.18
50.11
51.50
37.58
50.11
45.96
26
17.62
FCF yield (avg)%
13.05
12.62
15.24
16.14
15.82
13.02
13.56
15.64
15.82
13.65
2.92
13.65
14.44
22
9.14
FCF margin%
0.79
0.40
1.63
0.41
1.89
0.40
0.77
0.40
0.68
0.40
18.82
0.40
0.54
32
0.306
FCF / Net incomex
1.308
1.314
1.178
1.042
0.996
1.090
1.026
0.977
1.056
1.119
1.428
1.056
1.073
67
24.65
ROIC%
13.06
12.70
11.75
11.43
8.55
11.24
9.98
7.90
9.30
9.88
11.88
9.88
10.61
25
21.92
Return on equity%
31.09
32.34
33.07
35.86
37.56
38.21
37.06
34.91
36.84
38.82
21.36
37.06
36.35
93
27.28
Return on assets%
19.60
18.76
18.78
18.30
16.15
15.34
13.03
13.75
10.83
13.21
28.04
13.21
15.74
10
0.22
EPSRM
0.31
0.33
0.36
0.35
0.33
0.33
0.31
0.28
0.27
0.28
0.22
(3.23%)
(0.27%)
—
5.94
EPS growth%
16.41
16.62
14.60
17.17
17.11
18.26
17.12
19.08
19.83
17.32
6.58
18.26
17.15
63
0.48
Bookvalue per shRM
0.69
0.71
0.80
0.90
0.90
1.03
1.11
1.18
1.21
1.24
0.35
6.82%
6.38%
—
0.39
FCF per shareRM
0.59
0.67
0.72
0.82
0.84
0.97
1.11
1.08
1.07
1.05
0.30
4.64%
5.95%
—
0.41
Dividend per shRM
0.31
0.34
0.31
0.29
0.32
0.32
0.36
0.40
0.45
0.45
0.17
6.95%
4.75%
—
24.82
Div yield (avg)%
32.11
30.13
31.58
31.59
28.91
28.74
29.63
30.01
29.75
31.73
28.47
29.75
30.07
78
20.14
Payout ratio%
10.24
11.97
12.36
11.37
10.49
13.27
10.27
13.23
14.42
17.40
29.05
13.27
12.16
89
686.2
Shares (diluted)M
798.6
856.1
850.2
872.3
915.5
824.5
775.5
768.9
794.6
858.4
661.1
(1.28%)
1.71%
29
24.46
Buyback yield%
14.80
16.87
16.26
13.41
14.44
16.73
19.65
19.22
18.69
17.96
20.75
18.69
16.80
20
0.651
D/E ratiox
1.207
1.140
1.259
1.224
1.200
1.128
1.084
1.020
1.103
1.148
1.080
1.103
1.144
42
416.8
Enterprise valueRM M
187.1
199.5
224.2
254.1
257.6
278.5
304.7
338.3
371.9
404.1
86.21
9.42%
7.75%
57
619.5
LT debtRM M
108.7
97.80
89.45
87.22
77.44
85.71
81.77
80.05
71.23
79.00
172.1
0.40%
(2.49%)
10
Cost of revenue
1.75%
0.99×
Operating expenses
1.82%
1.00×
Property and equipment
17.58%
Spread over hurdle
(6.19%)