12.86
RevenueRM M
19.75
21.08
21.55
22.44
23.05
23.54
24.05
24.57
26.06
27.36
13.54
3.48%
3.98%
51
3.86
Revenue growth%
18.52
18.88
16.57
15.46
15.27
18.24
16.38
15.27
17.37
18.67
6.22
17.37
16.97
57
27.42
Gross margin%
23.37
24.02
24.40
21.63
20.98
18.84
21.44
21.27
23.45
22.54
12.61
21.44
22.08
34
29.68
Operating margin%
28.46
29.87
30.04
31.63
30.35
29.00
29.09
31.79
32.12
35.04
6.83
31.79
30.20
28
8.22
Net margin%
4.25
4.74
6.81
4.65
3.48
6.04
5.66
5.04
6.21
3.59
21.97
5.66
4.89
68
11.99
P/E ratio (avg)x
29.81
34.08
35.24
39.91
42.22
44.49
49.84
48.69
48.98
54.75
11.82
48.98
43.35
38
12.39
EV/EBITx
28.05
32.62
33.55
39.22
39.07
42.74
47.70
53.21
59.39
63.93
12.20
53.21
40.98
82
6.53
FCF yield (avg)%
31.40
30.77
29.72
30.43
32.07
33.84
36.36
36.28
38.89
36.68
11.67
36.36
32.96
21
23.15
FCF margin%
11.95
9.79
10.61
9.88
9.51
8.53
10.05
7.96
10.26
8.22
12.61
8.53
9.83
15
0.677
FCF / Net incomex
0.575
0.538
0.520
0.494
0.462
0.459
0.433
0.412
0.436
0.385
1.650
0.433
0.461
83
17.49
ROIC%
3.37
1.14
1.81
2.25
5.06
4.26
4.88
6.88
8.15
5.41
4.16
5.41
4.57
49
4.35
Return on equity%
13.79
14.29
15.11
17.67
20.42
21.90
22.81
20.07
22.32
23.70
13.45
22.32
20.24
61
26.08
Return on assets%
1.12
4.04
4.25
6.63
6.51
7.99
10.01
11.28
13.97
15.26
27.49
11.28
7.31
25
0.02
EPSRM
0.02
0.02
0.03
0.03
0.03
0.04
0.04
0.04
0.05
0.04
0.02
6.86%
8.38%
—
7.09
EPS growth%
27.70
25.63
23.12
23.09
22.55
23.02
21.81
19.63
21.82
21.18
20.54
21.81
22.79
84
0.02
Bookvalue per shRM
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
—
4.77%
4.62%
—
0.02
FCF per shareRM
0.02
0.02
0.03
0.03
0.03
0.03
0.03
0.04
0.03
0.04
0.02
4.18%
5.71%
—
0.01
Dividend per shRM
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.02
0.01
6.02%
7.21%
—
25.59
Div yield (avg)%
14.28
13.84
11.92
10.78
13.25
12.35
9.36
10.98
8.68
9.08
2.55
9.36
11.45
79
3.80
Payout ratio%
12.50
9.58
11.50
9.60
10.66
11.29
12.69
12.83
14.64
15.99
2.29
12.83
12.00
20
540.1
Shares (diluted)M
638.0
582.2
633.3
596.3
560.6
580.5
530.7
484.2
473.5
480.0
550.1
(3.06%)
(3.46%)
58
11.72
Buyback yield%
31.76
29.32
31.17
30.75
29.32
26.87
27.46
27.40
27.61
28.15
11.39
27.46
28.74
11
1.587
D/E ratiox
0.500
0.507
0.440
0.422
0.407
0.363
0.351
0.345
0.354
0.329
1.648
0.351
0.385
72
33.91
Enterprise valueRM M
11.04
11.13
12.40
14.48
17.21
19.34
22.30
23.94
23.14
26.29
25.62
8.85%
10.18%
63
30.74
LT debtRM M
12.37
11.91
12.91
12.86
14.27
16.51
18.68
18.12
20.55
19.94
5.172
6.92%
6.10%
6
Cost of revenue
3.88%
0.99×
Operating expenses
4.69%
1.07×
Goodwill & intangibles
17.19%
Spread over hurdle
(4.04%)