3.761
RevenueRM M
5.021
5.315
5.663
5.882
6.235
6.555
7.049
7.601
8.154
8.509
4.009
6.42%
6.03%
63
5.26
Revenue growth%
28.35
29.22
27.80
26.76
27.49
25.25
24.35
25.68
27.98
30.43
6.17
25.68
27.65
8
13.93
Gross margin%
19.78
17.81
19.69
17.62
17.11
15.78
17.08
18.78
20.46
22.50
24.35
18.78
18.29
6
22.00
Operating margin%
26.94
28.33
26.54
25.44
25.96
28.14
29.99
27.63
28.61
30.75
13.47
28.61
27.88
62
2.11
Net margin%
2.68
3.43
1.99
0.40
0.40
1.81
1.36
4.36
6.07
8.65
13.19
4.36
2.33
50
15.70
P/E ratio (avg)x
10.11
11.44
13.57
13.49
14.30
16.76
16.78
16.54
16.01
18.64
9.639
16.76
15.15
5
32.75
EV/EBITx
12.29
13.26
14.50
15.81
16.40
16.17
17.70
20.77
23.35
26.69
12.47
20.77
16.28
72
18.83
FCF yield (avg)%
27.22
25.61
27.47
30.24
31.56
31.78
32.33
34.33
36.02
35.41
20.75
34.33
31.67
16
21.30
FCF margin%
4.35
4.21
5.19
5.60
3.49
3.02
4.96
4.78
7.42
5.49
8.54
4.96
4.87
19
0.241
FCF / Net incomex
1.363
1.333
1.294
1.288
1.411
1.451
1.296
1.320
1.305
1.240
1.629
1.305
1.313
37
16.82
ROIC%
26.93
27.70
29.96
28.11
29.45
29.21
29.41
29.20
28.36
27.59
7.90
29.20
28.78
52
3.31
Return on equity%
22.36
24.20
24.36
26.90
23.94
24.85
27.67
25.72
28.10
29.08
24.89
27.67
25.29
40
4.45
Return on assets%
15.03
14.20
14.42
14.80
12.71
14.92
14.69
16.74
16.32
17.87
9.44
16.32
14.86
37
0.02
EPSRM
0.01
0.01
0.01
0.02
0.01
0.01
0.01
0.02
0.02
0.02
0.02
3.35%
4.95%
—
24.52
EPS growth%
14.74
15.96
16.94
16.75
19.25
19.15
19.82
18.13
20.80
22.69
15.49
19.82
18.64
64
0.01
Bookvalue per shRM
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.03
0.03
0.01
1.89%
3.77%
—
0.01
FCF per shareRM
0.01
0.01
0.01
0.01
0.02
0.02
0.02
0.02
0.02
0.02
0.01
6.02%
6.75%
—
0.02
Dividend per shRM
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.03
0.03
0.01
9.71%
4.92%
—
28.71
Div yield (avg)%
7.18
8.93
6.43
7.98
7.55
6.49
3.95
2.61
2.07
3.70
22.57
3.70
6.46
16
7.77
Payout ratio%
27.60
29.40
30.61
30.70
29.93
30.07
31.42
30.78
29.80
31.95
9.60
30.78
30.34
28
483.2
Shares (diluted)M
609.7
642.1
731.6
741.1
730.7
774.8
702.5
754.3
682.9
744.7
477.0
0.38%
1.26%
34
29.09
Buyback yield%
24.59
26.12
24.42
21.53
22.36
20.87
19.23
20.08
22.55
24.36
7.84
20.87
22.45
14
0.172
D/E ratiox
0.302
0.285
0.318
0.288
0.298
0.329
0.324
0.340
0.370
0.376
1.295
0.340
0.321
86
9.558
Enterprise valueRM M
2.697
2.649
2.528
2.726
3.022
3.031
3.303
3.043
2.893
3.239
3.110
1.40%
2.85%
32
10.04
LT debtRM M
2.853
2.709
2.889
3.274
3.741
3.771
4.282
3.932
4.098
4.167
9.583
2.18%
3.70%
37
Cost of revenue
6.18%
1.01×
Operating expenses
6.03%
1.00×
Spread over hurdle
(0.97%)