0.608
RevenueRM B
3.816
3.880
3.888
3.938
4.010
4.086
4.166
4.236
4.306
4.389
0.660
1.82%
1.68%
81
8.06
Revenue growth%
30.90
30.81
32.19
31.18
33.43
30.74
31.47
32.15
34.85
36.48
16.81
32.15
31.81
67
20.32
Gross margin%
21.39
24.22
23.29
22.17
23.17
23.76
24.80
27.07
28.80
28.04
15.60
27.07
23.99
17
4.49
Operating margin%
18.03
20.26
18.36
21.04
19.05
18.25
17.93
20.11
20.41
19.43
26.46
19.43
19.24
37
5.17
Net margin%
19.56
18.80
20.46
19.29
19.24
18.73
18.00
16.65
18.20
15.99
2.71
18.00
18.77
94
32.74
P/E ratio (avg)x
15.40
16.80
17.01
18.19
15.72
14.95
16.30
14.14
14.03
13.94
35.03
14.14
15.56
74
12.20
EV/EBITx
25.13
26.06
30.36
35.91
41.30
39.71
44.99
49.81
55.41
52.72
8.377
49.81
40.50
39
18.01
FCF yield (avg)%
11.10
12.37
12.46
11.59
12.87
12.55
11.33
11.16
9.93
12.53
21.24
11.33
11.98
48
20.14
FCF margin%
4.38
4.80
4.51
7.07
7.37
8.95
9.24
8.37
7.05
8.92
25.04
8.92
7.22
60
0.518
FCF / Net incomex
1.690
1.790
2.033
2.036
2.277
2.162
2.325
2.412
2.622
2.521
0.393
2.412
2.219
27
5.23
ROIC%
3.00
5.24
3.41
4.57
2.28
0.40
1.17
0.40
0.40
2.93
8.09
0.40
2.61
33
26.93
Return on equity%
8.17
8.87
11.37
12.38
10.23
7.63
9.39
7.35
6.21
4.98
17.26
7.35
8.52
60
21.67
Return on assets%
22.59
22.00
20.60
17.83
19.20
19.80
18.62
20.18
17.70
15.57
8.79
18.62
19.50
30
0.24
EPSRM
0.59
0.61
0.64
0.68
0.70
0.69
0.79
0.85
0.94
1.04
0.25
8.47%
7.38%
—
6.88
EPS growth%
11.94
8.98
6.02
5.24
6.35
3.48
5.88
3.65
6.43
8.38
8.07
5.88
6.18
80
0.18
Bookvalue per shRM
0.24
0.25
0.27
0.27
0.24
0.24
0.25
0.24
0.26
0.26
0.23
2.02%
0.11%
—
0.06
FCF per shareRM
0.16
0.16
0.14
0.14
0.14
0.15
0.16
0.15
0.16
0.17
0.13
3.72%
1.18%
—
0.17
Dividend per shRM
0.15
0.16
0.14
0.13
0.14
0.13
0.13
0.14
0.14
0.12
0.18
(1.80%)
(1.81%)
—
8.17
Div yield (avg)%
0.40
0.40
1.02
2.24
5.21
7.47
8.85
6.57
4.32
2.60
4.60
6.57
3.46
11
6.14
Payout ratio%
19.07
22.06
21.60
20.88
21.05
19.99
20.41
22.22
20.47
22.76
9.30
20.47
20.96
15
6.767
Shares (diluted)B
7.406
8.140
8.030
8.963
8.934
9.465
9.615
10.72
10.12
11.06
6.726
4.36%
4.33%
90
4.89
Buyback yield%
33.10
32.30
31.34
30.42
28.55
28.46
29.41
29.52
30.15
27.60
19.61
29.41
29.84
19
0.114
D/E ratiox
1.207
1.274
1.275
1.371
1.366
1.277
1.456
1.477
1.468
1.571
0.531
1.468
1.368
43
1.217
Enterprise valueRM B
1.611
1.866
1.982
1.880
1.996
2.132
2.474
2.321
2.197
2.474
1.110
4.39%
5.09%
95
3.245
LT debtRM B
2.418
2.176
2.182
1.950
2.131
2.363
2.583
2.772
2.543
2.354
2.782
2.02%
(1.49%)
87
Cost of revenue
2.01%
1.03×
Operating expenses
0.39%
0.88×
Goodwill & intangibles
19.56%
Spread over hurdle
12.63%