4.529
RevenueRM B
4.652
4.961
5.097
5.395
5.773
6.003
6.211
6.538
6.767
7.236
5.055
4.62%
4.83%
34
6.24
Revenue growth%
21.98
20.33
19.47
19.00
20.89
23.70
25.99
25.65
22.97
24.11
3.27
24.11
22.48
61
5.31
Gross margin%
5.99
7.00
6.26
4.09
4.63
3.28
1.20
2.14
0.40
0.40
16.96
1.20
3.69
15
8.19
Operating margin%
16.19
14.53
12.96
13.25
15.37
15.44
17.78
15.50
14.00
13.55
5.88
15.44
14.95
73
9.81
Net margin%
12.39
14.34
11.67
11.43
12.46
11.59
12.87
15.72
17.18
17.30
15.08
15.72
12.67
37
16.69
P/E ratio (avg)x
24.07
20.61
20.16
18.43
17.61
16.96
17.33
17.38
18.60
20.16
33.75
17.38
18.52
33
24.82
EV/EBITx
36.74
40.87
44.18
45.07
51.25
55.87
62.88
73.30
86.79
93.72
9.400
73.30
53.56
44
24.28
FCF yield (avg)%
32.42
32.16
30.76
31.14
30.49
30.10
29.37
26.51
24.97
26.89
17.50
26.89
30.30
77
6.00
FCF margin%
2.84
1.39
0.40
0.40
0.40
0.40
1.16
1.24
3.32
2.62
23.45
1.24
1.20
65
1.189
FCF / Net incomex
0.526
0.506
0.580
0.612
0.623
0.602
0.580
0.575
0.533
0.591
1.451
0.580
0.580
38
17.12
ROIC%
4.64
5.19
6.68
7.49
4.80
6.90
9.58
7.42
8.68
8.14
20.63
8.14
7.16
85
9.44
Return on equity%
10.35
10.58
10.31
12.77
11.83
9.77
8.24
6.43
8.32
9.73
6.27
8.32
10.04
67
7.51
Return on assets%
15.43
18.26
19.02
19.43
20.36
18.06
16.87
19.15
19.96
19.08
16.09
19.08
19.05
33
1.51
EPSRM
0.71
0.63
0.68
0.67
0.61
0.60
0.59
0.65
0.68
0.73
1.57
3.51%
0.91%
—
17.11
EPS growth%
20.62
22.66
25.38
23.54
22.11
20.83
23.65
22.65
22.45
22.98
25.19
22.65
22.65
70
1.56
Bookvalue per shRM
1.55
1.64
1.71
1.62
1.72
1.59
1.73
1.64
1.58
1.62
2.18
(1.14%)
(0.01%)
—
0.58
FCF per shareRM
2.63
3.05
3.28
3.44
3.41
3.96
3.83
3.75
4.40
5.17
0.45
8.70%
6.52%
—
1.80
Dividend per shRM
0.41
0.37
0.40
0.40
0.41
0.37
0.33
0.29
0.29
0.30
1.83
(6.03%)
(2.52%)
—
10.98
Div yield (avg)%
31.60
29.32
28.55
27.39
26.49
27.92
29.12
27.31
27.31
27.66
15.70
27.66
27.79
32
6.13
Payout ratio%
14.11
13.54
13.84
13.51
14.45
13.38
15.48
17.06
17.34
14.68
25.82
15.48
14.28
67
628.0
Shares (diluted)M
928.9
855.1
782.8
862.4
809.8
774.4
853.1
918.7
997.6
916.8
609.6
2.51%
1.05%
53
3.07
Buyback yield%
3.41
2.69
5.28
7.92
7.94
10.86
11.60
11.74
9.17
6.36
18.17
10.86
7.93
45
1.257
D/E ratiox
1.129
1.055
0.993
1.044
1.035
1.021
1.123
1.273
1.450
1.474
0.986
1.273
1.089
16
6.277
Enterprise valueRM B
4.273
4.306
3.770
4.176
4.480
3.920
4.197
4.146
4.559
4.087
3.043
(1.82%)
(0.65%)
44
1.706
LT debtRM B
3.037
3.496
3.696
3.901
3.753
3.631
4.175
4.501
5.005
5.120
2.910
6.41%
7.10%
34
Cost of revenue
5.10%
1.03×
Operating expenses
4.76%
0.99×
Property and equipment
23.26%
Goodwill & intangibles
13.38%
Spread over hurdle
58.84%