0.680
RevenueRM B
0.570
0.622
0.668
0.710
0.765
0.817
0.903
0.993
1.053
1.133
0.743
8.16%
7.80%
9
14.89
Revenue growth%
22.13
22.40
23.53
25.01
23.64
26.52
26.64
24.07
24.73
24.26
3.14
24.73
24.17
49
6.50
Gross margin%
31.06
33.27
30.63
30.02
29.27
32.00
31.28
31.50
29.61
26.79
7.79
31.28
30.85
95
5.12
Operating margin%
7.56
8.12
10.87
10.73
8.11
7.23
6.87
8.83
6.35
7.49
5.65
7.23
7.84
93
20.38
Net margin%
25.43
27.15
25.29
27.36
25.94
27.80
28.77
29.03
30.53
31.82
11.20
29.03
27.58
56
24.29
P/E ratio (avg)x
17.98
19.77
20.37
19.09
18.24
17.57
20.48
20.74
24.21
24.38
19.87
20.74
20.07
37
22.17
EV/EBITx
42.48
38.70
39.03
39.64
36.61
38.32
41.45
46.43
51.36
46.45
12.12
46.43
40.55
34
16.96
FCF yield (avg)%
2.26
2.96
5.46
2.96
3.66
4.16
2.25
0.40
0.40
2.53
11.28
2.25
2.75
8
27.73
FCF margin%
10.71
8.82
9.92
7.15
5.32
3.59
6.55
6.90
8.67
6.88
22.33
6.88
7.02
31
0.984
FCF / Net incomex
0.664
0.653
0.751
0.814
0.826
0.942
0.968
0.989
1.058
1.236
0.193
0.989
0.884
16
24.83
ROIC%
6.29
6.24
6.79
6.47
9.47
7.68
8.52
9.55
8.76
11.63
8.89
8.76
8.10
9
21.63
Return on equity%
17.11
15.20
12.92
12.27
11.63
11.72
11.72
12.49
9.60
8.68
29.27
11.72
11.99
13
17.32
Return on assets%
22.03
21.14
21.88
19.71
21.41
23.07
23.58
22.38
24.44
21.87
21.38
23.07
21.95
79
0.26
EPSRM
0.19
0.20
0.19
0.20
0.22
0.22
0.20
0.19
0.19
0.20
0.28
(2.50%)
1.77%
—
24.39
EPS growth%
26.29
27.49
25.96
28.86
30.69
28.74
26.45
24.60
24.18
26.62
16.33
26.45
26.54
62
0.43
Bookvalue per shRM
0.43
0.43
0.46
0.47
0.49
0.49
0.49
0.54
0.53
0.54
0.30
1.65%
1.77%
—
0.31
FCF per shareRM
0.43
0.45
0.50
0.51
0.48
0.51
0.49
0.49
0.55
0.51
0.23
1.27%
1.06%
—
0.26
Dividend per shRM
0.41
0.48
0.54
0.62
0.75
0.91
0.95
1.14
1.36
1.65
0.12
17.02%
15.52%
—
8.19
Div yield (avg)%
30.45
29.88
31.00
29.25
30.98
29.39
31.55
32.56
33.56
32.39
28.28
32.39
30.99
42
14.35
Payout ratio%
5.79
6.10
4.12
1.81
1.30
3.19
1.93
2.44
0.88
0.40
14.37
1.93
2.19
47
1.557
Shares (diluted)B
1.152
1.073
1.025
0.930
0.970
0.907
0.857
0.740
0.677
0.673
1.597
(7.06%)
(4.89%)
94
7.54
Buyback yield%
14.71
15.02
14.89
12.95
10.18
11.00
11.87
9.94
11.54
12.28
15.99
11.54
12.08
63
0.333
D/E ratiox
0.240
0.271
0.309
0.314
0.367
0.440
0.446
0.467
0.503
0.506
0.233
0.467
0.403
29
393.5
Enterprise valueRM M
594.8
653.2
685.1
639.7
683.8
697.2
702.8
754.5
673.5
665.4
162.3
(0.55%)
1.43%
36
0.587
LT debtRM B
0.985
1.001
1.098
1.093
1.079
1.143
1.318
1.261
1.240
1.295
0.451
3.72%
3.53%
74
Cost of revenue
7.70%
0.99×
Operating expenses
7.10%
0.94×
Spread over hurdle
20.36%