7.076
RevenueRM M
5.647
6.123
6.811
7.444
8.251
9.019
9.785
10.78
11.52
12.70
7.664
9.01%
9.15%
27
26.60
Revenue growth%
7.19
6.70
6.22
4.52
7.04
4.80
7.78
10.14
7.61
4.76
22.12
7.61
6.87
7
17.30
Gross margin%
6.39
4.44
4.31
7.29
7.12
5.70
8.59
6.48
3.67
5.21
18.17
5.70
6.04
48
16.90
Operating margin%
32.74
30.62
29.56
31.16
30.79
29.39
29.35
26.85
28.02
25.91
25.43
28.02
29.48
26
13.87
Net margin%
22.54
24.41
26.91
24.62
25.15
24.18
25.22
25.93
27.89
25.95
2.91
25.93
25.18
52
18.70
P/E ratio (avg)x
14.64
16.66
19.04
18.08
21.06
21.86
20.62
22.06
23.90
22.79
13.28
22.06
20.84
57
27.36
EV/EBITx
16.26
15.48
14.08
14.69
12.56
11.19
11.70
12.47
10.70
10.55
22.67
11.19
12.52
46
23.35
FCF yield (avg)%
26.66
27.38
24.70
27.12
27.54
28.82
29.44
30.36
30.59
28.31
13.02
29.44
27.92
82
9.83
FCF margin%
7.77
5.91
5.17
7.98
7.44
7.35
8.47
7.85
6.40
4.54
22.58
7.35
7.40
74
0.188
FCF / Net incomex
2.735
2.897
2.794
2.681
2.604
2.607
2.498
2.442
2.392
2.647
0.692
2.498
2.627
71
27.16
ROIC%
5.99
6.57
9.21
10.33
8.72
9.45
8.70
5.84
5.50
5.88
23.46
5.88
7.63
38
13.12
Return on equity%
19.38
19.47
20.50
19.94
21.18
20.53
23.40
25.98
25.09
25.65
25.52
25.09
20.85
67
19.29
Return on assets%
2.48
5.41
3.58
3.41
3.18
5.52
6.22
5.59
4.36
1.41
12.30
5.52
3.97
82
0.01
EPSRM
0.01
—
—
0.01
—
0.01
0.01
0.01
0.01
0.01
0.01
6.11%
3.34%
—
15.16
EPS growth%
19.73
17.96
20.86
20.01
17.96
18.28
20.95
22.99
23.97
21.78
17.10
21.78
20.43
84
—
Bookvalue per shRM
—
—
—
—
—
—
—
—
—
—
0.01
(4.93%)
(5.47%)
—
0.01
FCF per shareRM
—
—
—
—
—
—
—
—
—
—
—
(4.84%)
(6.06%)
—
0.01
Dividend per shRM
—
—
—
—
—
—
—
—
—
—
0.01
3.64%
3.49%
—
28.07
Div yield (avg)%
20.28
20.23
21.65
19.16
18.47
17.40
20.13
22.01
23.60
25.29
6.82
22.01
20.25
47
26.60
Payout ratio%
9.77
10.27
7.49
7.55
6.67
7.91
10.85
13.21
11.81
10.36
5.36
10.85
10.02
76
601.8
Shares (diluted)M
776.3
741.5
768.4
841.5
801.0
837.5
880.8
930.7
943.3
975.6
605.5
4.02%
3.34%
27
3.18
Buyback yield%
9.32
12.20
14.23
16.70
16.67
19.07
16.78
17.12
17.67
15.37
27.24
17.12
16.69
31
0.539
D/E ratiox
2.111
1.959
1.923
1.773
1.794
1.652
1.528
1.568
1.691
1.649
1.356
1.649
1.732
44
14.05
Enterprise valueRM M
11.40
12.40
14.36
14.05
15.10
15.09
15.82
17.26
20.43
20.18
8.361
5.97%
6.28%
18
1.836
LT debtRM M
3.724
3.844
4.236
4.777
5.077
4.640
4.640
4.791
4.827
5.028
10.35
(0.19%)
2.48%
14
Cost of revenue
9.25%
1.01×
Operating expenses
9.18%
1.00×
Property and equipment
16.99%
Goodwill & intangibles
16.49%
Spread over hurdle
(7.23%)