1.359
RevenueRM B
7.153
7.495
7.805
7.970
8.322
8.734
9.243
9.801
10.04
10.45
1.433
4.67%
4.01%
14
20.10
Revenue growth%
3.26
5.92
6.97
9.47
6.49
4.79
4.92
4.76
5.86
6.39
12.86
4.92
5.89
93
29.21
Gross margin%
24.94
23.67
22.30
24.68
23.03
22.25
20.58
20.74
19.74
20.35
9.35
20.58
22.28
17
18.20
Operating margin%
24.08
25.82
25.45
24.52
26.50
27.12
27.83
30.42
29.91
32.03
6.44
29.91
26.81
31
15.47
Net margin%
12.29
10.77
9.53
11.55
10.37
7.88
9.92
7.98
7.05
4.46
10.32
7.88
9.73
73
10.57
P/E ratio (avg)x
17.09
18.21
17.25
17.76
18.54
18.24
18.76
20.84
23.66
27.57
14.10
20.84
18.39
67
34.70
EV/EBITx
11.63
11.53
12.09
11.62
13.54
13.76
15.78
15.17
15.22
14.19
9.989
15.17
13.65
21
29.16
FCF yield (avg)%
33.59
35.72
33.80
32.31
32.57
33.88
36.36
39.08
38.06
40.19
22.51
38.06
34.80
60
21.84
FCF margin%
24.32
22.00
21.08
23.63
25.11
23.73
23.12
23.79
23.86
25.52
5.74
23.79
23.76
94
1.581
FCF / Net incomex
0.950
0.951
0.915
1.062
1.014
1.012
0.965
0.922
0.996
1.130
1.576
0.996
0.981
73
4.15
ROIC%
6.11
7.14
6.64
7.37
4.95
6.77
7.60
6.33
8.52
7.28
15.31
7.28
6.95
69
9.36
Return on equity%
29.66
27.62
30.41
32.95
30.84
29.48
30.33
27.49
29.82
31.44
16.56
29.82
30.07
40
5.17
Return on assets%
9.81
8.65
9.09
8.21
8.21
8.83
6.01
6.00
4.46
2.77
4.43
6.00
8.21
54
0.61
EPSRM
0.36
0.32
0.29
0.27
0.27
0.24
0.22
0.24
0.22
0.21
0.63
(4.92%)
(4.39%)
—
10.28
EPS growth%
23.04
20.87
18.66
18.87
16.83
16.81
15.47
17.02
18.86
18.19
9.80
17.02
18.42
15
0.51
Bookvalue per shRM
0.85
0.98
0.97
1.06
1.24
1.29
1.54
1.69
1.75
1.73
0.37
6.83%
8.47%
—
0.64
FCF per shareRM
0.47
0.50
0.48
0.46
0.53
0.53
0.54
0.58
0.57
0.63
0.18
3.71%
3.42%
—
0.64
Dividend per shRM
0.59
0.64
0.66
0.68
0.69
0.78
0.83
0.92
0.90
0.97
0.32
6.95%
5.08%
—
15.17
Div yield (avg)%
24.75
27.11
28.65
27.42
27.17
28.74
30.30
28.37
28.90
29.91
29.13
28.90
28.51
88
21.63
Payout ratio%
18.83
16.31
16.65
17.59
15.44
13.85
13.72
12.06
14.14
15.47
17.31
13.85
15.46
95
6.800
Shares (diluted)B
11.01
12.50
13.69
14.38
15.04
17.23
16.59
17.72
17.72
17.43
6.753
3.00%
4.23%
29
8.00
Buyback yield%
0.40
2.50
1.18
1.81
0.40
0.59
0.40
1.97
1.27
0.40
28.25
0.59
0.89
40
0.616
D/E ratiox
0.813
0.789
0.791
0.887
0.807
0.829
0.805
0.740
0.664
0.695
0.447
0.740
0.798
87
4.339
Enterprise valueRM B
7.265
7.391
7.755
8.500
8.078
9.388
10.40
10.63
11.99
12.71
5.554
9.49%
7.46%
30
1.415
LT debtRM B
5.792
5.686
5.713
5.963
6.648
6.148
6.526
6.345
6.674
6.425
8.821
(0.68%)
0.80%
58
Cost of revenue
4.42%
1.04×
Operating expenses
3.33%
0.94×
Cash and investments
16.83%
Spread over hurdle
21.67%