4.729
RevenueRM B
8.566
8.538
8.559
8.534
8.485
8.641
8.577
8.879
8.981
9.199
4.935
1.63%
0.77%
46
24.12
Revenue growth%
8.31
7.41
10.02
11.30
10.68
12.63
9.85
8.69
7.05
4.72
18.38
8.69
9.27
29
14.38
Gross margin%
14.28
14.00
15.35
16.99
14.95
16.42
17.75
16.72
16.47
14.56
14.75
16.47
15.89
21
10.11
Operating margin%
4.87
6.51
5.02
7.52
6.64
4.98
3.71
2.95
1.62
0.85
17.16
2.95
4.92
47
7.28
Net margin%
27.55
27.22
27.69
25.78
27.80
25.34
23.35
24.15
26.80
29.61
16.26
25.34
27.01
48
9.821
P/E ratio (avg)x
18.91
19.83
18.92
16.88
17.16
16.85
15.68
15.83
15.60
13.40
12.86
15.68
16.87
76
33.07
EV/EBITx
14.23
15.77
16.31
16.21
17.75
17.80
17.45
16.31
16.56
14.99
9.870
16.56
16.31
59
27.62
FCF yield (avg)%
27.24
29.50
31.03
31.24
30.06
28.06
29.50
31.89
31.48
29.60
8.93
29.60
29.83
86
4.79
FCF margin%
28.17
29.76
30.95
27.98
30.72
28.50
25.89
22.92
20.20
22.66
11.97
22.92
28.07
55
1.672
FCF / Net incomex
0.786
0.901
0.998
1.072
1.047
1.072
1.035
1.015
1.041
1.013
0.857
1.035
1.025
42
28.65
ROIC%
28.92
27.54
29.17
29.24
30.45
29.85
29.66
26.69
27.97
25.28
26.78
27.97
29.04
49
14.39
Return on equity%
27.32
27.65
25.53
23.64
21.74
21.63
21.11
23.49
23.88
23.63
13.53
23.49
23.64
72
24.74
Return on assets%
4.56
6.45
6.59
3.66
3.30
4.18
5.95
3.48
1.54
3.56
21.55
3.56
3.92
61
0.06
EPSRM
0.11
0.11
0.12
0.12
0.11
0.12
0.12
0.12
0.10
0.10
0.07
(2.95%)
(2.36%)
—
5.03
EPS growth%
15.64
17.11
16.07
16.32
18.61
16.51
16.57
18.97
17.41
19.93
18.53
17.41
16.84
88
0.03
Bookvalue per shRM
0.15
0.14
0.14
0.13
0.13
0.12
0.13
0.12
0.11
0.10
0.22
(4.14%)
(3.38%)
—
0.10
FCF per shareRM
0.18
0.18
0.18
0.19
0.16
0.16
0.16
0.17
0.15
0.14
0.10
(2.58%)
(2.63%)
—
0.09
Dividend per shRM
0.05
0.04
0.05
0.05
0.06
0.06
0.06
0.07
0.07
0.07
0.19
4.29%
5.00%
—
29.34
Div yield (avg)%
28.88
27.45
29.68
31.86
30.15
30.13
30.03
27.47
27.34
29.67
10.50
29.67
29.68
37
19.79
Payout ratio%
21.42
18.55
16.67
16.09
17.26
17.16
17.70
16.31
15.13
14.22
27.32
16.31
16.91
30
11.60
Shares (diluted)B
15.88
15.30
16.91
15.69
13.83
15.12
15.65
14.45
15.39
14.72
11.44
1.26%
(0.69%)
29
10.27
Buyback yield%
27.52
28.53
30.30
32.71
30.60
28.82
27.38
26.57
23.91
24.44
14.90
26.57
28.03
14
0.313
D/E ratiox
1.606
1.736
1.857
1.991
2.083
1.956
1.966
2.112
1.998
2.124
0.105
1.998
1.979
24
5.675
Enterprise valueRM B
8.163
8.992
8.437
9.061
8.370
8.368
8.609
8.807
9.472
10.59
0.993
4.82%
2.42%
30
1.554
LT debtRM B
6.521
7.847
8.571
9.768
10.95
12.46
14.59
14.51
15.03
17.87
9.995
10.30%
10.39%
60
Cost of revenue
0.92%
1.02×
Operating expenses
0.33%
0.96×
Goodwill & intangibles
17.55%
Cash and investments
17.21%
Spread over hurdle
23.22%