0.218
RevenueRM B
1.073
1.146
1.245
1.349
1.452
1.585
1.668
1.812
1.927
2.119
0.240
7.85%
7.88%
55
24.64
Revenue growth%
32.16
33.30
34.71
34.23
35.31
34.52
34.18
36.55
38.42
39.29
22.38
36.55
34.61
31
4.23
Gross margin%
13.55
11.18
12.79
9.92
7.39
6.03
3.76
6.39
5.80
3.60
23.59
5.80
6.89
54
2.99
Operating margin%
1.99
4.62
6.35
4.61
4.65
2.86
2.66
5.19
6.56
7.80
20.35
5.19
4.63
50
29.38
Net margin%
28.43
27.68
26.35
24.47
27.16
29.66
29.30
31.48
32.35
30.12
8.76
30.12
28.87
29
16.54
P/E ratio (avg)x
22.43
25.24
27.38
27.91
30.48
35.01
34.91
38.38
35.71
35.78
21.89
35.71
32.70
25
30.50
EV/EBITx
9.086
9.903
10.48
11.26
11.15
12.39
11.30
12.34
13.10
12.89
7.230
12.39
11.28
70
9.66
FCF yield (avg)%
3.37
1.18
2.89
4.53
7.17
5.57
8.44
10.46
12.39
12.18
19.18
10.46
6.37
65
6.14
FCF margin%
27.81
26.27
27.46
30.45
32.37
34.92
36.96
39.91
36.95
39.13
16.85
36.96
33.65
14
0.765
FCF / Net incomex
1.453
1.367
1.495
1.607
1.431
1.370
1.211
1.230
1.284
1.401
1.596
1.284
1.386
29
12.08
ROIC%
19.12
19.47
17.09
16.30
15.36
12.53
14.58
14.96
14.73
14.39
15.36
14.58
15.16
17
15.73
Return on equity%
13.75
14.79
12.80
15.43
17.57
17.00
18.34
16.29
16.79
18.81
5.73
17.00
16.54
13
17.55
Return on assets%
0.96
0.40
0.40
0.40
1.24
1.56
0.40
0.40
0.40
3.39
11.34
0.40
0.40
16
0.10
EPSRM
0.30
0.28
0.28
0.29
0.27
0.25
0.24
0.26
0.27
0.28
0.11
1.34%
0.43%
—
28.19
EPS growth%
19.36
17.82
20.78
19.17
19.57
22.44
20.98
22.25
22.85
24.07
29.62
22.44
20.88
58
0.08
Bookvalue per shRM
0.22
0.23
0.23
0.23
0.23
0.22
0.24
0.25
0.24
0.24
0.26
0.32%
1.08%
—
0.28
FCF per shareRM
0.28
0.29
0.32
0.37
0.40
0.45
0.46
0.43
0.40
0.41
0.16
0.39%
4.03%
—
0.06
Dividend per shRM
0.52
0.58
0.55
0.63
0.68
0.74
0.81
0.83
0.92
1.02
0.05
8.49%
8.30%
—
21.94
Div yield (avg)%
22.90
23.72
22.61
20.95
20.65
20.79
18.26
16.14
18.00
17.16
10.51
18.00
20.72
11
16.99
Payout ratio%
24.33
24.28
22.35
21.49
23.88
26.78
26.24
29.16
29.19
28.47
23.19
28.47
25.28
57
2.940
Shares (diluted)B
2.473
2.550
2.500
2.280
2.021
1.980
2.124
1.852
2.039
2.168
2.930
1.41%
(2.48%)
91
25.07
Buyback yield%
9.02
7.49
10.05
7.17
6.13
3.43
3.59
2.41
0.40
1.16
7.27
2.41
4.86
52
0.685
D/E ratiox
1.159
1.367
1.332
1.372
1.423
1.642
1.792
2.098
2.141
2.224
1.158
2.098
1.533
77
1,327
Enterprise valueRM M
265.9
269.0
274.9
290.1
343.0
378.8
401.4
413.8
448.7
429.5
891.1
4.60%
6.10%
90
1.251
LT debtRM B
0.353
0.373
0.337
0.300
0.278
0.264
0.241
0.261
0.230
0.247
1.047
(2.29%)
(2.57%)
34
Cost of revenue
7.97%
1.01×
Operating expenses
7.62%
0.98×
Goodwill & intangibles
17.15%
Spread over hurdle
11.42%