1.249
RevenueRM M
1.030
1.083
1.121
1.166
1.188
1.216
1.281
1.331
1.400
1.363
1.441
3.72%
3.99%
32
29.41
Revenue growth%
18.81
18.86
21.16
22.22
20.09
18.21
17.86
17.67
19.07
10.77
12.98
18.21
18.87
33
25.09
Gross margin%
26.14
28.79
28.89
28.86
27.00
27.12
25.08
27.73
24.79
22.39
29.28
27.00
27.06
71
15.38
Operating margin%
20.66
22.95
25.26
23.08
25.99
26.27
25.06
26.06
24.83
24.02
8.04
25.99
24.94
72
10.15
Net margin%
28.57
30.44
28.41
27.76
28.08
28.51
30.17
32.68
30.97
3.41
4.90
30.17
28.54
13
34.84
P/E ratio (avg)x
49.03
47.30
47.58
51.31
53.59
53.71
56.14
56.76
58.96
10.68
31.01
56.14
52.45
28
36.61
EV/EBITx
65.71
68.16
66.61
66.78
77.84
75.27
79.57
80.32
85.63
9.829
20.80
79.57
71.72
69
13.07
FCF yield (avg)%
8.48
9.68
7.54
5.57
4.27
2.48
4.58
2.17
4.89
30.00
20.17
4.27
5.23
28
13.48
FCF margin%
28.26
26.63
25.86
25.83
25.30
23.24
20.99
22.14
21.34
5.53
9.78
22.14
25.56
50
1.661
FCF / Net incomex
0.700
0.665
0.678
0.661
0.637
0.738
0.782
0.855
0.963
0.334
0.550
0.782
0.689
91
17.68
ROIC%
6.74
6.84
7.45
9.71
11.89
12.69
12.62
14.95
12.57
19.91
24.09
12.62
10.80
34
4.51
Return on equity%
21.47
23.74
21.14
18.58
18.25
17.77
17.18
15.81
14.17
23.89
6.07
17.18
18.42
42
24.23
Return on assets%
18.65
16.24
16.43
15.27
13.19
13.95
14.88
13.71
11.48
14.00
10.07
13.71
15.08
90
0.22
EPSRM
0.50
0.52
0.53
0.60
0.65
0.64
0.62
0.65
0.72
0.24
0.23
3.66%
5.04%
—
20.23
EPS growth%
11.41
11.94
12.78
14.73
15.94
15.65
12.76
14.22
11.50
8.91
21.62
14.22
12.77
50
0.06
Bookvalue per shRM
0.25
0.22
0.23
0.24
0.21
0.20
0.22
0.22
0.24
0.18
0.14
0.11%
(1.80%)
—
0.25
FCF per shareRM
0.73
0.73
0.71
0.70
0.70
0.82
0.95
0.96
0.91
0.24
0.17
5.46%
2.82%
—
0.26
Dividend per shRM
0.23
0.26
0.24
0.23
0.24
0.25
0.23
0.25
0.23
0.35
0.39
—
(0.29%)
—
6.37
Div yield (avg)%
19.62
20.73
18.49
17.32
18.18
16.85
19.07
19.53
16.72
11.99
20.14
18.18
18.78
84
3.84
Payout ratio%
6.37
4.90
7.32
8.34
10.05
10.97
10.45
9.13
9.39
16.28
9.32
10.05
8.74
83
1.744
Shares (diluted)M
2.299
2.613
2.788
3.045
2.882
2.751
2.588
2.388
2.202
1.815
1.779
(6.27%)
0.49%
70
10.29
Buyback yield%
18.68
17.81
20.11
22.25
21.27
22.46
20.17
20.76
23.32
14.16
7.84
21.27
20.47
8
0.784
D/E ratiox
2.304
2.694
2.826
2.989
3.143
3.543
3.951
3.809
4.434
0.810
1.013
3.809
3.066
65
0.541
Enterprise valueRM M
0.198
0.184
0.211
0.229
0.233
0.242
0.232
0.239
0.258
1.074
0.264
2.40%
3.71%
62
0.585
LT debtRM M
1.001
0.996
0.944
0.877
0.939
0.939
0.848
0.836
0.792
0.088
1.471
(2.02%)
(1.95%)
70
Cost of revenue
4.19%
1.02×
Operating expenses
3.89%
0.99×
Goodwill & intangibles
13.52%
Spread over hurdle
(0.75%)