2.760
RevenueRM M
2.054
2.158
2.293
2.424
2.599
2.725
2.902
3.089
3.283
3.598
2.973
6.72%
6.63%
17
9.43
Revenue growth%
19.14
17.74
18.45
16.88
17.52
19.76
19.01
17.42
16.58
16.56
14.05
17.42
17.63
69
22.39
Gross margin%
9.98
9.61
12.40
12.21
9.41
8.44
8.04
10.55
11.35
8.48
21.94
8.48
9.80
39
11.55
Operating margin%
26.28
28.56
30.43
33.02
32.50
30.96
28.22
30.67
32.62
32.79
19.80
30.96
30.81
8
11.93
Net margin%
2.68
4.30
1.82
0.40
0.40
2.88
5.05
6.44
8.46
8.97
8.66
6.44
3.59
35
14.49
P/E ratio (avg)x
33.29
35.13
36.17
33.20
36.31
38.94
42.02
43.78
46.64
50.41
23.59
43.78
37.62
53
24.80
EV/EBITx
25.61
25.17
24.89
21.51
20.19
17.87
18.15
18.86
17.42
16.55
12.80
17.87
19.52
27
15.06
FCF yield (avg)%
9.54
8.76
9.05
10.35
9.67
9.68
10.95
8.93
11.30
11.87
16.52
10.95
9.67
77
2.62
FCF margin%
8.05
5.80
4.70
5.75
4.57
7.29
7.67
8.25
7.51
7.96
11.55
7.67
7.40
36
1.022
FCF / Net incomex
1.336
1.211
1.045
1.048
0.929
0.849
0.853
0.842
0.899
0.811
1.139
0.849
0.914
69
6.20
ROIC%
34.18
36.41
34.81
37.53
34.99
36.83
38.89
39.95
37.69
35.57
17.52
37.69
36.62
64
27.57
Return on equity%
5.67
8.29
8.53
10.97
8.17
9.83
7.28
5.39
4.59
4.07
10.73
5.39
7.73
63
12.33
Return on assets%
7.55
9.43
10.15
8.92
7.81
6.25
8.27
10.73
8.32
7.54
20.78
8.27
8.29
31
0.08
EPSRM
0.04
0.04
0.04
0.04
0.04
0.04
0.04
0.04
0.04
0.04
0.08
(1.28%)
(1.08%)
—
22.36
EPS growth%
33.24
35.59
37.29
36.33
34.13
36.47
38.67
38.92
38.76
37.47
26.61
38.67
36.88
85
0.08
Bookvalue per shRM
0.04
0.04
0.04
0.05
0.05
0.05
0.05
0.04
0.04
0.04
0.07
(4.43%)
(0.08%)
—
0.08
FCF per shareRM
0.04
0.05
0.05
0.06
0.06
0.06
0.07
0.07
0.08
0.09
0.03
8.32%
8.75%
—
0.06
Dividend per shRM
0.06
0.06
0.07
0.08
0.08
0.09
0.08
0.09
0.09
0.09
0.03
2.30%
5.07%
—
14.74
Div yield (avg)%
7.48
9.40
7.79
8.48
5.83
4.58
5.94
6.07
6.37
4.09
25.40
5.94
6.22
52
10.79
Payout ratio%
20.68
20.78
17.87
20.51
23.22
24.31
27.15
24.83
25.27
23.10
11.42
24.83
23.16
69
65.50
Shares (diluted)M
100.0
96.98
101.1
114.4
112.8
111.1
125.2
136.6
156.2
149.6
66.88
5.81%
4.48%
60
20.68
Buyback yield%
25.43
22.96
25.02
25.02
24.24
26.71
28.16
27.80
28.84
29.54
24.60
28.16
26.07
66
1.229
D/E ratiox
2.103
2.180
2.315
2.350
2.247
2.296
2.604
2.415
2.518
2.334
1.059
2.415
2.325
84
2.862
Enterprise valueRM M
0.730
0.710
0.631
0.680
0.651
0.661
0.615
0.655
0.694
0.610
2.931
(1.29%)
(2.03%)
36
2.539
LT debtRM M
1.775
1.898
1.931
1.696
1.717
1.619
1.415
1.335
1.371
1.378
0.251
(4.31%)
(3.05%)
34
Cost of revenue
7.04%
1.04×
Operating expenses
6.52%
0.99×
Goodwill & intangibles
18.22%
Spread over hurdle
35.54%