0.897
RevenueRM B
0.804
0.835
0.861
0.902
0.930
0.963
1.010
1.029
1.090
1.148
0.983
4.31%
4.02%
7
6.63
Revenue growth%
26.70
26.32
26.18
28.67
27.52
29.49
29.20
29.47
30.44
31.42
15.67
29.49
28.93
68
16.19
Gross margin%
18.66
16.08
14.74
17.06
16.70
18.57
17.23
15.83
13.66
11.49
16.85
15.83
16.39
47
25.93
Operating margin%
23.71
21.59
22.22
20.68
20.59
23.39
24.10
25.04
25.39
27.96
29.15
25.04
23.55
51
29.45
Net margin%
8.62
9.29
10.56
10.42
8.11
9.72
11.14
11.84
11.37
13.20
6.19
11.37
10.49
36
8.615
P/E ratio (avg)x
47.52
52.69
52.84
53.68
59.76
69.39
78.85
75.69
87.31
84.78
17.33
78.85
64.58
85
9.425
EV/EBITx
30.44
28.44
28.81
25.18
27.78
30.83
27.41
23.99
24.54
24.31
35.74
24.54
27.59
37
24.65
FCF yield (avg)%
18.66
19.14
19.08
20.67
22.80
20.06
19.33
18.76
15.82
15.23
10.32
18.76
19.11
44
6.55
FCF margin%
15.87
18.36
15.53
16.08
13.79
11.90
12.32
10.63
11.91
9.00
8.09
11.90
13.06
28
1.690
FCF / Net incomex
0.684
0.600
0.573
0.490
0.445
0.406
0.386
0.381
0.404
0.391
0.229
0.391
0.426
39
16.42
ROIC%
21.82
24.16
27.09
25.75
24.35
23.76
24.90
22.12
20.19
18.03
11.97
22.12
23.96
62
11.05
Return on equity%
27.63
28.82
26.39
28.72
31.25
31.22
29.83
29.80
31.29
32.28
14.39
31.22
29.82
77
7.68
Return on assets%
4.32
2.64
5.29
4.08
6.49
7.61
8.51
6.19
4.40
3.08
26.69
6.19
4.85
50
0.09
EPSRM
0.15
0.14
0.15
0.16
0.17
0.20
0.24
0.27
0.29
0.34
0.10
14.74%
9.05%
—
23.19
EPS growth%
12.05
13.96
12.27
9.83
10.02
10.07
7.87
8.24
7.73
9.22
24.10
8.24
9.93
66
0.14
Bookvalue per shRM
0.30
0.29
0.35
0.37
0.42
0.48
0.55
0.60
0.60
0.61
0.09
7.98%
9.59%
—
0.07
FCF per shareRM
0.15
0.16
0.18
0.16
0.17
0.19
0.17
0.18
0.19
0.19
0.06
2.59%
3.58%
—
0.15
Dividend per shRM
0.06
0.06
0.06
0.06
0.06
0.07
0.07
0.07
0.07
0.06
0.09
(0.05%)
1.83%
—
5.07
Div yield (avg)%
17.05
17.44
17.67
15.77
17.75
19.33
22.00
22.66
23.18
23.58
13.64
22.66
18.54
24
10.48
Payout ratio%
15.63
17.10
18.52
17.67
15.65
17.96
18.86
16.42
16.03
18.04
20.30
17.96
17.38
49
6.685
Shares (diluted)B
5.767
5.315
5.387
4.904
4.791
4.853
4.833
5.177
5.142
4.715
6.810
(0.32%)
(1.39%)
56
2.80
Buyback yield%
19.70
19.69
19.33
20.01
20.92
19.25
18.21
20.64
18.89
18.89
12.70
18.89
19.51
11
1.356
D/E ratiox
0.688
0.651
0.644
0.674
0.727
0.717
0.696
0.754
0.704
0.651
1.337
0.704
0.692
49
97.97
Enterprise valueRM M
105.9
120.9
129.0
135.2
139.6
152.4
140.9
142.0
141.7
147.1
607.0
1.05%
3.69%
83
1.221
LT debtRM B
1.050
1.034
1.076
1.098
1.149
1.269
1.156
1.188
1.152
1.220
1.523
1.20%
2.37%
82
Cost of revenue
3.65%
0.97×
Operating expenses
4.37%
1.03×