1.118
RevenueRM B
0.806
0.809
0.805
0.799
0.792
0.789
0.808
0.814
0.819
0.847
1.158
1.35%
0.65%
47
9.06
Revenue growth%
20.39
21.72
23.60
25.60
25.05
27.64
25.73
24.68
23.07
25.20
11.49
25.20
24.86
59
14.56
Gross margin%
13.36
12.82
11.57
9.36
11.35
10.54
11.07
13.80
12.42
12.77
26.53
12.42
11.99
83
10.20
Operating margin%
5.46
2.69
4.00
1.04
0.40
1.45
0.55
2.58
3.76
3.20
26.29
2.58
2.64
82
18.00
Net margin%
17.32
18.35
15.95
15.08
15.81
15.24
14.69
17.38
18.67
17.28
21.31
17.28
16.62
56
21.76
P/E ratio (avg)x
14.38
15.09
16.58
18.73
22.22
23.85
27.76
27.17
32.02
35.92
34.59
27.76
23.03
18
18.68
EV/EBITx
21.27
20.01
19.77
20.60
19.38
18.04
18.62
20.40
20.37
21.58
18.70
20.37
20.19
55
2.81
FCF yield (avg)%
12.03
11.03
9.22
6.36
6.08
8.73
8.24
6.73
6.34
4.60
3.14
6.73
7.48
19
9.33
FCF margin%
28.63
30.84
31.37
28.96
27.89
29.16
27.80
27.41
24.74
23.32
15.20
27.41
28.26
22
1.736
FCF / Net incomex
0.492
0.519
0.517
0.542
0.582
0.578
0.555
0.543
0.535
0.553
1.313
0.553
0.543
40
15.42
ROIC%
15.82
15.57
17.37
19.82
17.60
15.16
13.65
15.77
17.87
15.28
10.68
15.28
15.79
23
3.00
Return on equity%
7.74
6.28
3.43
2.72
0.40
0.40
0.40
0.40
2.78
1.70
6.48
0.40
2.21
7
29.42
Return on assets%
7.61
8.58
11.02
10.14
9.62
10.92
12.25
12.13
9.65
12.58
27.14
12.13
10.53
77
0.40
EPSRM
0.42
0.42
0.44
0.43
0.47
0.51
0.50
0.52
0.52
0.49
0.45
0.74%
3.07%
—
21.37
EPS growth%
9.33
7.64
4.65
6.46
7.86
9.39
8.83
11.32
13.04
10.44
16.77
10.44
9.08
80
0.28
Bookvalue per shRM
0.09
0.10
0.10
0.11
0.10
0.11
0.10
0.11
0.13
0.12
0.11
3.09%
3.68%
—
0.40
FCF per shareRM
0.27
0.25
0.27
0.29
0.30
0.30
0.30
0.29
0.29
0.27
0.40
(1.98%)
0.80%
—
0.16
Dividend per shRM
0.26
0.28
0.31
0.31
0.31
0.34
0.31
0.28
0.31
0.27
0.43
(2.64%)
0.71%
—
11.29
Div yield (avg)%
24.28
23.02
24.10
22.29
22.27
23.37
22.66
23.45
20.77
23.52
14.72
23.37
23.19
30
28.63
Payout ratio%
4.93
3.87
3.40
0.79
2.78
5.16
6.54
8.31
6.28
6.72
13.43
6.54
5.04
7
1.779
Shares (diluted)B
2.947
3.227
3.479
3.905
4.234
4.911
5.027
4.852
5.401
5.221
1.760
4.28%
7.44%
42
22.87
Buyback yield%
13.80
14.02
11.90
11.71
10.46
12.42
10.07
9.50
10.49
7.87
2.28
10.07
11.10
65
0.784
D/E ratiox
1.583
1.589
1.587
1.655
1.693
1.821
2.131
2.097
2.125
2.265
1.271
2.125
1.757
91
0.493
Enterprise valueRM B
1.384
1.283
1.292
1.342
1.460
1.384
1.485
1.350
1.359
1.222
0.203
(3.49%)
(0.48%)
74
596.7
LT debtRM M
796.4
823.7
728.2
777.7
713.9
696.2
669.4
725.6
702.3
646.1
559.3
(1.98%)
(2.36%)
64
Cost of revenue
0.74%
1.01×
Operating expenses
0.39%
0.97×
Spread over hurdle
(6.72%)