2.973
RevenueRM M
5.504
5.669
5.847
6.024
6.275
6.715
7.137
7.456
7.854
8.208
3.224
5.52%
4.45%
73
15.49
Revenue growth%
11.50
9.98
7.15
7.80
7.36
9.12
10.28
12.48
10.32
12.88
20.90
10.32
10.13
62
13.53
Gross margin%
20.54
20.84
22.01
25.01
23.29
23.93
25.28
23.91
22.11
20.16
22.89
23.91
22.70
8
14.78
Operating margin%
20.72
19.42
18.27
16.40
17.47
18.72
17.01
18.92
21.90
21.07
13.13
18.92
18.82
92
8.40
Net margin%
26.28
27.15
29.45
27.70
28.10
27.36
27.82
29.01
31.87
29.65
2.56
29.01
27.96
41
25.44
P/E ratio (avg)x
53.19
59.08
66.71
74.28
77.45
80.96
93.70
95.32
107.6
109.9
8.457
95.32
79.20
76
9.423
EV/EBITx
32.79
39.43
47.83
53.19
64.38
69.31
75.83
84.19
92.39
102.3
28.23
84.19
66.84
77
21.29
FCF yield (avg)%
6.49
9.26
10.87
13.00
11.09
12.70
9.99
11.07
10.68
10.07
24.84
10.68
10.78
46
8.13
FCF margin%
23.54
23.33
26.17
25.69
25.76
25.12
23.94
26.07
26.97
26.40
12.94
26.07
25.73
78
1.597
FCF / Net incomex
0.219
0.251
0.251
0.234
0.250
0.242
0.241
0.255
0.265
0.270
1.574
0.255
0.250
47
8.16
ROIC%
11.12
11.58
12.40
12.02
10.22
11.67
13.26
12.47
13.37
10.74
4.60
12.47
11.85
77
18.12
Return on equity%
26.37
26.18
27.51
25.98
25.12
23.34
25.10
26.90
27.23
25.91
20.02
25.91
26.08
59
19.72
Return on assets%
23.13
24.48
21.51
21.60
24.43
26.28
28.43
25.60
23.96
26.24
24.42
26.24
24.45
17
0.02
EPSRM
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.03
(3.16%)
(1.71%)
—
21.51
EPS growth%
0.40
0.53
0.40
0.76
0.40
0.40
1.39
0.40
2.74
4.68
8.85
1.39
0.46
63
0.02
Bookvalue per shRM
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.04
0.02
7.01%
5.34%
—
0.02
FCF per shareRM
0.01
0.01
0.01
0.01
0.02
0.02
0.02
0.02
0.02
0.02
0.03
5.03%
5.12%
—
0.02
Dividend per shRM
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.02
(3.28%)
(3.01%)
—
24.55
Div yield (avg)%
1.21
0.40
0.40
2.86
3.15
0.40
1.04
0.40
1.54
4.44
3.07
1.04
1.13
67
18.63
Payout ratio%
21.97
22.69
23.76
26.10
27.23
26.34
25.89
27.04
25.86
24.36
14.27
25.89
25.88
57
184.6
Shares (diluted)M
192.9
215.1
203.3
196.4
184.6
206.0
191.2
191.1
190.0
213.1
184.0
2.91%
0.33%
91
3.42
Buyback yield%
7.10
7.21
4.96
5.79
4.04
6.56
8.37
10.99
12.07
9.34
7.20
9.34
7.16
86
0.404
D/E ratiox
1.136
1.265
1.410
1.660
1.881
2.194
2.498
2.472
2.989
3.548
0.664
2.498
2.037
22
5.313
Enterprise valueRM M
2.919
3.294
3.712
3.557
3.982
4.421
4.494
5.011
5.514
6.278
5.904
9.53%
6.92%
32
1.905
LT debtRM M
7.371
7.537
8.431
9.278
10.30
10.16
11.85
12.38
12.53
13.36
5.549
5.34%
6.68%
19
Cost of revenue
4.45%
1.00×
Operating expenses
4.52%
1.01×
Goodwill & intangibles
17.91%
Spread over hurdle
(1.48%)