1.092
RevenueRM M
3.821
4.091
4.286
4.542
4.808
5.083
5.235
5.618
6.045
6.238
1.202
5.35%
5.74%
5
16.87
Revenue growth%
21.22
23.67
24.32
26.15
26.83
25.25
27.86
26.19
26.93
28.93
3.98
26.93
26.17
14
22.62
Gross margin%
4.29
3.60
2.83
3.07
0.64
3.14
5.17
4.28
5.33
5.06
2.80
5.06
3.94
18
19.36
Operating margin%
28.72
28.43
28.34
26.51
24.12
22.92
20.71
21.14
22.45
24.48
12.08
22.45
24.30
34
25.04
Net margin%
29.02
28.05
29.92
27.98
30.22
29.96
29.86
30.46
30.25
31.03
17.50
30.25
29.94
21
34.08
P/E ratio (avg)x
10.77
9.577
10.24
8.759
8.208
8.182
7.251
6.789
6.466
6.525
18.52
6.789
8.195
77
30.72
EV/EBITx
52.34
51.83
52.37
52.96
50.43
51.40
54.85
63.08
64.12
63.82
7.113
63.08
52.67
66
11.76
FCF yield (avg)%
26.83
25.96
27.51
27.08
27.99
28.74
26.21
25.51
25.58
22.95
5.42
25.58
26.52
49
11.18
FCF margin%
12.66
10.61
10.61
9.54
7.42
5.10
2.30
0.54
3.00
1.16
14.03
2.30
6.26
51
0.112
FCF / Net incomex
0.359
0.353
0.363
0.436
0.488
0.519
0.605
0.612
0.617
0.718
1.435
0.612
0.503
8
18.76
ROIC%
18.67
21.63
20.12
18.50
19.45
20.58
21.14
20.80
23.40
24.08
7.07
21.14
20.69
70
21.68
Return on equity%
24.04
22.86
20.02
21.54
23.70
24.40
22.86
23.02
21.37
22.86
18.28
22.86
22.86
49
9.29
Return on assets%
11.44
9.57
7.82
6.62
8.37
8.63
7.71
10.47
11.18
8.19
22.56
8.63
8.50
64
—
EPSRM
—
—
—
—
—
—
—
—
—
—
—
(0.24%)
3.59%
—
26.38
EPS growth%
1.50
1.36
2.72
1.01
1.46
3.32
3.39
4.03
3.12
0.93
2.15
3.32
2.11
51
—
Bookvalue per shRM
—
—
—
—
—
—
—
—
—
—
—
1.24%
1.66%
—
—
FCF per shareRM
—
—
—
—
—
—
—
—
—
—
—
2.11%
2.41%
—
—
Dividend per shRM
—
—
—
—
—
—
—
—
—
—
—
6.48%
4.64%
—
16.84
Div yield (avg)%
9.30
8.51
6.93
9.65
7.11
7.55
8.78
6.36
6.02
8.79
20.15
7.55
8.03
12
16.68
Payout ratio%
10.62
10.37
11.93
9.56
6.75
6.45
6.30
4.10
2.08
4.19
5.48
4.19
6.60
42
1.406
Shares (diluted)B
1.401
1.330
1.200
1.234
1.210
1.206
1.202
1.326
1.280
1.188
1.393
(0.38%)
(1.97%)
29
19.20
Buyback yield%
17.87
15.33
15.81
16.39
13.69
14.85
15.48
17.11
14.49
14.61
24.10
14.85
15.41
10
1.095
D/E ratiox
1.160
1.122
1.215
1.278
1.430
1.520
1.719
1.844
2.028
2.205
0.498
1.844
1.475
87
6.188
Enterprise valueRM M
1.026
1.102
0.989
0.889
0.965
1.014
1.046
1.001
1.035
1.107
5.740
2.79%
0.43%
58
2.143
LT debtRM M
2.221
2.102
2.297
2.140
2.073
1.811
1.699
1.760
1.801
1.971
1.786
(1.00%)
(2.23%)
33
Cost of revenue
5.74%
1.00×
Operating expenses
5.99%
1.02×
Cash and investments
16.23%
Goodwill & intangibles
14.84%
Spread over hurdle
(2.96%)