27.75
RevenueRM M
90.60
92.02
96.47
98.92
101.5
106.2
109.0
114.1
117.7
122.2
29.54
3.78%
3.17%
63
13.37
Revenue growth%
27.44
29.35
27.25
29.93
32.53
30.50
30.32
30.02
29.06
26.61
9.06
30.02
29.64
39
3.98
Gross margin%
28.39
31.26
32.97
35.88
34.66
35.65
35.28
34.98
34.33
32.18
16.11
34.98
34.50
82
20.37
Operating margin%
26.26
27.47
28.64
28.59
30.55
33.10
34.67
33.64
33.28
35.74
19.77
33.64
31.83
21
24.44
Net margin%
25.87
24.92
24.74
24.12
26.67
26.78
26.77
27.42
25.61
28.57
15.54
26.78
26.27
25
33.25
P/E ratio (avg)x
22.64
22.51
21.19
20.02
19.70
17.08
16.18
15.19
15.68
13.69
21.24
15.68
18.39
26
24.68
EV/EBITx
32.84
31.65
35.96
40.13
42.67
44.03
45.62
51.61
60.43
59.35
11.74
51.61
43.35
49
26.28
FCF yield (avg)%
23.89
20.94
22.70
24.88
24.63
25.14
24.59
24.38
23.09
21.63
3.69
24.38
24.13
74
11.52
FCF margin%
28.07
29.83
29.81
30.10
30.98
33.69
30.77
30.33
32.09
31.94
4.37
31.94
30.55
20
0.900
FCF / Net incomex
1.345
1.556
1.735
1.790
2.044
2.050
2.079
2.328
2.443
2.423
1.199
2.328
2.047
60
29.37
ROIC%
23.68
20.82
20.97
23.17
25.63
26.70
29.52
30.89
33.85
35.66
7.63
30.89
26.16
56
21.11
Return on equity%
18.62
20.10
17.87
17.04
18.22
20.50
18.88
19.62
20.70
20.63
14.68
20.50
19.25
57
26.10
Return on assets%
2.75
1.28
0.40
2.24
4.47
4.94
2.04
1.28
0.40
3.17
19.58
2.04
2.14
92
0.03
EPSRM
0.08
0.09
0.09
0.09
0.10
0.10
0.11
0.12
0.13
0.14
0.03
6.21%
7.80%
—
29.92
EPS growth%
28.27
29.20
30.64
29.04
28.53
26.53
29.36
32.27
30.00
29.09
8.51
29.36
29.14
74
0.04
Bookvalue per shRM
0.07
0.08
0.08
0.09
0.09
0.08
0.09
0.09
0.10
0.10
0.02
2.79%
4.59%
—
0.05
FCF per shareRM
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.03
0.03
0.04
4.22%
2.77%
—
0.07
Dividend per shRM
0.10
0.10
0.10
0.12
0.12
0.12
0.12
0.14
0.15
0.15
0.03
4.38%
5.40%
—
29.38
Div yield (avg)%
27.43
29.81
27.85
28.47
26.64
25.87
28.38
28.12
30.99
33.65
23.32
28.38
28.25
35
11.92
Payout ratio%
18.20
16.50
13.69
14.74
13.59
10.79
12.45
12.44
12.75
10.60
10.60
12.44
13.17
32
499.3
Shares (diluted)M
427.8
393.3
362.5
319.7
318.3
348.1
363.8
382.4
366.3
395.4
496.4
4.44%
(2.07%)
79
13.62
Buyback yield%
21.07
20.55
18.23
16.02
18.74
18.73
17.12
16.41
14.65
13.24
16.90
16.41
17.68
39
1.555
D/E ratiox
1.091
0.933
0.932
0.810
0.842
0.796
0.811
0.821
0.762
0.786
0.733
0.796
0.816
73
75.42
Enterprise valueRM M
57.11
62.09
63.37
65.20
65.01
63.46
58.49
54.28
59.58
66.74
75.81
0.53%
1.89%
70
48.67
LT debtRM M
34.38
37.02
39.05
42.76
37.42
40.12
41.78
36.02
33.68
36.48
6.667
(0.51%)
1.40%
83
Cost of revenue
3.06%
0.99×
Operating expenses
3.54%
1.04×
Goodwill & intangibles
17.65%
Cash and investments
17.01%
Spread over hurdle
15.66%