1.148
RevenueRM B
10.74
10.59
10.68
10.50
10.65
10.56
10.62
10.94
11.04
11.04
1.283
0.72%
0.15%
75
3.93
Revenue growth%
17.10
17.79
16.23
14.86
13.99
16.69
14.35
14.61
14.33
12.33
27.02
14.35
14.74
36
29.11
Gross margin%
12.88
11.07
11.07
9.97
7.06
7.29
7.97
7.81
4.89
2.51
8.41
7.29
7.89
13
13.30
Operating margin%
11.73
9.47
9.94
12.23
14.95
12.17
11.22
13.94
13.77
11.21
19.54
12.17
11.95
6
15.16
Net margin%
20.60
23.55
23.38
21.29
19.12
18.53
19.62
19.02
17.35
17.71
21.68
18.53
19.37
55
7.147
P/E ratio (avg)x
11.29
12.45
13.40
14.88
14.78
13.47
12.51
12.99
12.19
11.74
6.677
12.51
12.75
63
29.38
EV/EBITx
37.24
38.69
44.21
52.25
50.04
56.03
63.74
74.12
73.39
83.24
21.75
73.39
54.14
23
25.16
FCF yield (avg)%
28.32
30.91
33.15
31.38
33.47
35.32
34.13
36.73
34.23
32.47
21.63
34.23
33.31
62
5.26
FCF margin%
7.90
7.23
8.75
11.13
8.19
6.28
4.13
5.91
5.72
4.23
14.71
5.72
6.76
65
0.892
FCF / Net incomex
0.917
0.981
0.873
0.818
0.729
0.755
0.737
0.658
0.640
0.652
1.095
0.658
0.746
67
12.01
ROIC%
13.25
12.90
11.04
9.33
11.65
14.39
17.21
16.54
15.79
14.84
24.39
15.79
13.82
35
2.61
Return on equity%
16.49
16.67
19.52
17.90
19.24
21.69
22.71
23.66
26.02
25.35
12.38
23.66
20.61
77
4.81
Return on assets%
4.89
6.38
8.29
6.07
5.29
3.90
2.05
4.93
5.80
6.66
9.07
4.93
5.54
79
0.34
EPSRM
0.30
0.31
0.31
0.32
0.34
0.35
0.40
0.41
0.41
0.42
0.36
4.63%
5.46%
—
2.54
EPS growth%
6.92
7.40
9.19
10.63
12.14
13.88
13.03
13.29
10.40
12.03
7.19
13.03
11.33
52
0.14
Bookvalue per shRM
0.35
0.30
0.31
0.32
0.31
0.27
0.28
0.30
0.28
0.24
0.31
(4.49%)
(3.89%)
—
0.12
FCF per shareRM
0.63
0.68
0.74
0.73
0.85
0.99
1.09
1.29
1.50
1.63
0.43
13.88%
10.79%
—
0.45
Dividend per shRM
0.17
0.17
0.19
0.19
0.22
0.21
0.20
0.20
0.23
0.24
0.22
1.82%
4.55%
—
6.18
Div yield (avg)%
11.85
11.23
8.98
11.93
8.96
10.63
10.26
9.79
7.42
8.34
27.83
9.79
10.02
24
15.86
Payout ratio%
6.21
8.22
8.27
6.49
7.63
10.11
12.42
12.77
13.40
11.99
16.64
12.42
9.19
68
6.928
Shares (diluted)B
12.00
11.98
13.91
13.97
13.93
16.15
18.66
21.00
24.64
24.69
6.685
12.13%
8.45%
29
9.76
Buyback yield%
9.22
6.46
8.54
6.14
8.39
7.11
5.11
3.56
6.03
5.24
29.39
5.24
6.30
25
1.138
D/E ratiox
0.509
0.466
0.458
0.455
0.478
0.531
0.505
0.490
0.477
0.528
0.199
0.505
0.484
79
3.563
Enterprise valueRM B
7.513
6.698
7.163
7.230
7.838
7.252
6.926
6.686
6.249
5.551
4.674
(6.67%)
(4.05%)
53
2.559
LT debtRM B
0.289
0.271
0.285
0.301
0.316
0.277
0.291
0.316
0.347
0.319
4.704
0.17%
0.37%
35
Cost of revenue
0.22%
1.01×
Operating expenses
0.66%
1.05×
Goodwill & intangibles
15.16%
Spread over hurdle
(3.80%)