2.225
RevenueRM B
8.269
8.393
8.768
8.993
9.409
9.845
10.40
10.62
11.09
11.69
2.291
4.43%
4.10%
81
3.14
Revenue growth%
12.20
9.42
11.05
8.83
6.31
7.89
10.51
12.42
10.40
10.69
16.93
10.51
10.45
74
10.24
Gross margin%
4.34
5.90
6.15
5.59
3.89
3.05
1.96
0.40
0.51
0.40
21.14
0.51
3.47
64
22.19
Operating margin%
34.63
35.93
35.78
34.83
35.84
33.18
35.26
38.24
36.18
35.13
27.00
35.26
35.52
9
24.41
Net margin%
19.20
17.06
16.15
17.56
14.90
15.76
15.68
17.57
19.39
19.36
25.82
17.57
17.31
87
25.87
P/E ratio (avg)x
36.17
40.72
43.02
41.36
44.43
43.21
40.80
41.21
46.63
44.57
28.53
43.21
42.19
26
24.97
EV/EBITx
31.61
30.47
29.98
30.19
32.23
31.71
29.11
28.10
25.52
27.71
8.256
28.10
30.09
56
26.07
FCF yield (avg)%
33.52
31.46
32.76
30.10
31.99
34.80
32.36
32.71
30.64
30.68
13.23
32.36
32.17
44
20.60
FCF margin%
26.60
27.45
25.78
24.29
22.40
21.94
20.88
18.60
21.51
19.06
7.71
20.88
22.17
24
1.207
FCF / Net incomex
1.098
1.183
1.318
1.229
1.307
1.483
1.708
1.980
2.009
2.020
1.078
1.980
1.400
60
13.84
ROIC%
29.12
29.74
28.35
30.84
33.68
30.84
32.15
32.25
29.96
27.09
28.48
30.84
30.40
8
13.76
Return on equity%
16.22
16.46
18.55
17.24
19.29
21.52
19.72
19.00
17.99
15.49
6.11
19.00
18.27
31
29.76
Return on assets%
26.33
28.43
26.05
25.72
25.99
26.15
28.69
30.25
27.70
25.42
5.45
27.70
26.24
44
2.45
EPSRM
2.66
2.67
2.52
2.62
2.78
2.69
2.95
3.05
3.26
3.76
2.73
6.20%
3.83%
—
25.05
EPS growth%
16.20
16.23
18.89
17.51
14.64
15.01
15.90
18.23
16.14
15.91
25.29
15.91
16.17
63
1.63
Bookvalue per shRM
3.70
3.78
3.81
4.20
4.56
4.51
5.02
5.55
6.66
7.09
0.78
9.22%
7.13%
—
1.68
FCF per shareRM
2.54
2.90
3.34
3.16
3.57
3.98
4.06
4.68
5.24
5.39
1.59
8.61%
9.57%
—
0.65
Dividend per shRM
2.27
1.94
1.97
2.06
2.15
2.29
2.46
2.10
1.97
1.87
2.25
(2.70%)
(2.24%)
—
7.41
Div yield (avg)%
13.40
15.62
18.22
17.54
20.32
22.62
22.81
25.45
27.39
26.65
20.66
25.45
21.47
38
21.85
Payout ratio%
14.34
15.10
17.24
18.03
18.34
19.30
19.93
21.90
20.67
18.89
9.01
19.93
18.62
86
5.724
Shares (diluted)B
6.647
7.160
6.874
6.467
6.132
5.490
5.156
5.371
5.448
5.533
5.870
(2.03%)
(0.68%)
43
16.07
Buyback yield%
12.00
12.86
10.64
11.51
10.51
12.11
14.02
14.45
15.78
15.01
28.92
14.45
12.49
30
1.234
D/E ratiox
2.467
2.629
2.960
2.847
2.786
2.736
2.668
2.658
2.692
2.665
0.487
2.668
2.680
66
9.567
Enterprise valueRM B
15.79
15.22
16.98
17.83
17.80
18.46
19.07
18.10
17.96
18.11
3.822
0.35%
1.56%
92
4.811
LT debtRM B
12.57
12.52
12.12
11.10
11.38
12.00
11.70
11.07
11.05
12.29
9.162
1.55%
(0.66%)
64
Cost of revenue
3.55%
0.95×
Operating expenses
4.50%
1.04×
Spread over hurdle
12.04%