5.150
RevenueRM M
4.087
4.247
4.464
4.621
4.808
4.899
5.014
5.282
5.488
5.772
5.618
3.72%
3.99%
32
29.41
Revenue growth%
18.88
18.81
18.86
21.16
22.22
20.09
18.21
17.86
17.67
19.07
10.77
18.21
18.87
33
25.09
Gross margin%
23.89
26.14
28.79
28.89
28.86
27.00
27.12
25.08
27.73
24.79
22.39
27.00
27.06
71
15.38
Operating margin%
20.21
20.66
22.95
25.26
23.08
25.99
26.27
25.06
26.06
24.83
24.02
25.99
24.94
72
10.15
Net margin%
27.48
28.57
30.44
28.41
27.76
28.08
28.51
30.17
32.68
30.97
3.41
30.17
28.54
13
34.84
P/E ratio (avg)x
42.01
49.03
47.30
47.58
51.31
53.59
53.71
56.14
56.76
58.96
10.68
56.14
52.45
28
36.61
EV/EBITx
65.74
65.71
68.16
66.61
66.78
77.84
75.27
79.57
80.32
85.63
9.829
79.57
71.72
69
13.07
FCF yield (avg)%
7.46
8.48
9.68
7.54
5.57
4.27
2.48
4.58
2.17
4.89
30.00
4.27
5.23
28
13.48
FCF margin%
30.73
28.26
26.63
25.86
25.83
25.30
23.24
20.99
22.14
21.34
5.53
22.14
25.56
50
1.661
FCF / Net incomex
0.620
0.700
0.665
0.678
0.661
0.637
0.738
0.782
0.855
0.963
0.334
0.782
0.689
91
17.68
ROIC%
5.55
6.74
6.84
7.45
9.71
11.89
12.69
12.62
14.95
12.57
19.91
12.62
10.80
34
4.51
Return on equity%
21.91
21.47
23.74
21.14
18.58
18.25
17.77
17.18
15.81
14.17
23.89
17.18
18.42
42
24.23
Return on assets%
19.72
18.65
16.24
16.43
15.27
13.19
13.95
14.88
13.71
11.48
14.00
13.71
15.08
90
—
EPSRM
—
—
—
—
—
—
—
—
—
—
—
3.66%
5.04%
—
20.23
EPS growth%
9.40
11.41
11.94
12.78
14.73
15.94
15.65
12.76
14.22
11.50
8.91
14.22
12.77
50
—
Bookvalue per shRM
—
—
—
—
—
—
—
—
—
—
—
0.11%
(1.80%)
—
—
FCF per shareRM
—
—
—
—
—
—
—
0.01
0.01
0.01
—
5.46%
2.82%
—
—
Dividend per shRM
—
—
—
—
—
—
—
—
—
—
—
—
(0.29%)
—
6.37
Div yield (avg)%
19.24
19.62
20.73
18.49
17.32
18.18
16.85
19.07
19.53
16.72
11.99
18.18
18.78
84
3.84
Payout ratio%
7.14
6.37
4.90
7.32
8.34
10.05
10.97
10.45
9.13
9.39
16.28
10.05
8.74
83
1.235
Shares (diluted)B
1.442
1.628
1.850
1.974
2.156
2.041
1.948
1.833
1.691
1.559
1.285
(6.27%)
0.49%
70
10.29
Buyback yield%
16.88
18.68
17.81
20.11
22.25
21.27
22.46
20.17
20.76
23.32
14.16
21.27
20.47
8
0.784
D/E ratiox
2.311
2.304
2.694
2.826
2.989
3.143
3.543
3.951
3.809
4.434
0.810
3.809
3.066
65
2.229
Enterprise valueRM M
0.739
0.817
0.757
0.868
0.943
0.959
0.998
0.957
0.985
1.062
4.426
2.40%
3.71%
62
2.411
LT debtRM M
4.009
4.127
4.104
3.891
3.614
3.873
3.873
3.495
3.445
3.263
0.363
(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
(7.43%)