4.739
RevenueRM M
37.08
40.30
43.78
46.87
49.34
52.48
57.09
60.45
63.17
67.73
5.301
6.54%
6.62%
27
26.38
Revenue growth%
3.30
5.67
7.26
6.26
5.73
2.75
3.38
6.31
6.05
6.83
19.17
6.05
5.89
63
18.02
Gross margin%
11.13
13.95
15.53
14.03
15.06
17.71
17.36
18.81
18.79
15.80
22.68
17.71
15.67
56
10.14
Operating margin%
20.51
18.51
15.69
18.25
19.70
21.93
19.57
20.09
18.29
16.51
11.19
19.57
19.04
84
19.34
Net margin%
8.70
10.98
12.43
11.26
13.62
12.81
12.94
15.34
15.36
13.98
7.44
13.98
12.88
72
13.39
P/E ratio (avg)x
27.61
26.65
27.79
27.45
32.43
36.56
38.00
38.55
45.18
48.50
28.46
38.55
34.50
81
34.70
EV/EBITx
26.56
28.73
33.49
36.50
39.89
46.13
47.98
51.61
55.32
56.02
31.41
51.61
43.01
20
23.86
FCF yield (avg)%
10.61
8.70
6.79
4.78
3.65
2.35
0.80
2.64
3.12
5.08
13.76
2.64
4.21
32
15.78
FCF margin%
20.10
22.22
21.01
21.14
22.91
21.75
21.28
21.69
20.39
22.97
28.34
21.69
21.49
5
1.496
FCF / Net incomex
1.317
1.274
1.364
1.364
1.494
1.471
1.689
1.692
1.838
1.845
0.764
1.692
1.483
91
16.55
ROIC%
17.33
19.14
21.88
23.05
24.84
22.51
21.40
20.54
18.89
16.65
2.46
20.54
20.97
65
18.79
Return on equity%
30.52
32.85
35.49
32.72
30.33
31.26
30.34
27.55
24.64
25.77
11.72
27.55
30.43
36
25.82
Return on assets%
26.06
25.24
25.06
25.32
25.33
23.04
24.62
22.95
22.70
21.35
9.36
22.95
24.84
84
0.02
EPSRM
0.06
0.06
0.06
0.06
0.07
0.07
0.08
0.09
0.11
0.13
0.02
13.36%
10.25%
—
25.97
EPS growth%
27.18
25.80
26.85
25.08
27.31
28.51
27.73
26.05
26.52
26.39
19.38
26.52
26.69
11
0.01
Bookvalue per shRM
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
(2.47%)
0.04%
—
0.03
FCF per shareRM
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.04
(0.29%)
2.26%
—
0.02
Dividend per shRM
0.06
0.06
0.06
0.07
0.07
0.06
0.07
0.08
0.09
0.08
0.02
4.53%
4.26%
—
26.68
Div yield (avg)%
5.58
4.75
5.35
4.31
5.87
8.00
7.59
8.38
9.42
7.39
19.27
8.00
6.63
40
22.70
Payout ratio%
21.16
19.85
20.80
20.76
23.06
22.54
24.18
24.91
22.91
22.02
23.81
22.91
22.28
14
791.6
Shares (diluted)M
796.2
783.3
759.4
832.8
785.8
840.8
784.2
773.1
749.3
759.1
764.9
(0.69%)
(1.00%)
7
2.72
Buyback yield%
16.94
16.82
14.17
11.39
12.47
11.85
13.44
15.76
18.52
16.97
23.95
15.76
14.96
84
0.208
D/E ratiox
0.679
0.682
0.662
0.698
0.698
0.673
0.681
0.782
0.770
0.852
0.392
0.770
0.690
17
19.74
Enterprise valueRM M
32.91
37.69
34.72
32.77
34.89
32.12
31.55
29.35
27.88
31.71
4.454
(1.90%)
(0.97%)
43
27.39
LT debtRM M
45.41
46.96
51.98
57.53
61.80
66.96
71.76
73.35
71.24
73.89
29.50
3.64%
6.75%
20
Cost of revenue
6.55%
0.99×
Operating expenses
6.98%
1.03×
Spread over hurdle
46.07%