0.479
RevenueRM B
2.007
2.082
2.117
2.145
2.251
2.315
2.365
2.455
2.586
2.659
0.509
3.38%
3.35%
49
20.05
Revenue growth%
1.89
0.40
0.40
2.96
5.90
7.63
8.46
10.47
12.89
14.90
20.27
10.47
6.76
69
9.47
Gross margin%
26.20
24.08
21.81
22.49
20.74
19.58
18.88
20.42
20.24
19.45
9.16
19.58
20.58
13
7.26
Operating margin%
11.09
9.62
8.38
8.88
10.77
8.03
8.61
10.16
8.36
7.82
24.79
8.36
8.75
92
29.59
Net margin%
10.87
8.05
8.42
8.35
6.00
6.75
6.76
9.34
7.40
5.75
28.89
6.76
7.72
70
30.40
P/E ratio (avg)x
17.67
20.26
24.08
27.12
31.96
37.08
40.91
46.58
52.19
57.53
35.99
46.58
34.52
79
17.19
EV/EBITx
40.70
43.60
43.85
46.67
51.53
49.80
51.13
58.44
56.53
57.39
33.00
56.53
50.47
38
3.60
FCF yield (avg)%
18.27
19.77
18.36
16.51
16.59
18.05
19.75
21.94
22.59
23.22
20.68
21.94
19.06
25
19.14
FCF margin%
5.23
7.00
9.29
10.94
13.54
12.59
14.63
13.13
10.70
13.06
24.32
13.06
11.76
86
1.284
FCF / Net incomex
2.582
2.779
3.048
3.293
3.637
4.197
4.932
5.036
5.750
6.925
0.144
5.036
3.917
89
15.95
ROIC%
25.79
27.99
27.93
25.67
26.28
26.65
26.69
27.29
29.80
32.69
11.95
27.29
26.99
53
4.21
Return on equity%
1.58
3.43
4.06
3.21
2.89
0.41
0.40
2.48
2.83
2.02
26.72
2.02
2.66
72
21.03
Return on assets%
25.81
26.52
28.87
28.27
30.73
27.80
25.35
27.27
25.51
28.31
2.62
27.27
27.53
36
0.17
EPSRM
0.22
0.23
0.23
0.23
0.27
0.32
0.37
0.37
0.38
0.45
0.19
11.08%
8.88%
—
9.00
EPS growth%
16.69
19.18
19.41
18.45
18.51
21.16
22.16
24.00
24.90
24.18
17.42
24.00
20.28
40
0.20
Bookvalue per shRM
0.10
0.09
0.08
0.07
0.06
0.06
0.05
0.05
0.04
0.04
0.19
(7.17%)
(8.57%)
—
0.09
FCF per shareRM
0.05
0.06
0.06
0.06
0.07
0.07
0.07
0.07
0.08
0.09
0.18
5.53%
4.77%
—
0.12
Dividend per shRM
0.17
0.19
0.20
0.17
0.17
0.17
0.17
0.16
0.17
0.15
0.21
(2.18%)
(1.62%)
—
20.92
Div yield (avg)%
16.15
17.32
14.51
11.59
14.55
13.99
13.77
12.48
12.67
15.49
12.00
13.77
14.25
66
15.89
Payout ratio%
21.41
22.06
20.27
18.12
18.30
16.74
18.47
20.55
21.89
23.08
10.21
20.55
20.41
53
3.345
Shares (diluted)B
4.132
4.395
4.964
4.655
4.922
4.900
5.111
5.196
5.827
5.564
3.447
2.48%
3.31%
5
22.99
Buyback yield%
12.12
11.97
13.60
11.94
12.19
12.60
14.46
11.61
12.32
12.47
4.25
12.47
12.26
24
1.725
D/E ratiox
1.485
1.448
1.591
1.632
1.566
1.393
1.447
1.476
1.495
1.521
1.719
1.476
1.490
43
1.048
Enterprise valueRM B
0.466
0.453
0.495
0.557
0.517
0.565
0.566
0.519
0.505
0.558
1.508
1.54%
1.31%
81
485.7
LT debtRM M
226.1
256.7
279.6
271.3
326.2
359.9
375.8
423.9
439.4
476.5
691.1
7.87%
9.61%
73
Cost of revenue
3.29%
0.99×
Operating expenses
4.21%
1.09×
Property and equipment
18.55%
Goodwill & intangibles
17.29%
Spread over hurdle
(0.90%)