9.447
RevenueRM M
4.614
5.093
5.535
5.895
6.506
6.909
7.493
7.971
8.552
9.198
10.31
7.17%
8.17%
88
18.87
Revenue growth%
5.40
2.47
4.80
6.08
7.14
8.79
8.93
7.23
5.07
7.58
22.41
7.58
6.61
21
16.01
Gross margin%
17.39
20.16
20.65
18.24
15.87
13.89
12.48
13.16
12.41
11.69
16.37
12.48
14.88
74
18.85
Operating margin%
14.25
16.71
18.85
18.55
15.91
17.30
16.55
16.23
18.99
16.81
24.78
16.81
16.76
8
4.17
Net margin%
10.20
11.66
11.39
13.76
15.15
13.04
10.72
10.71
10.03
9.81
17.19
10.71
11.06
33
28.46
P/E ratio (avg)x
33.35
33.40
30.51
32.88
31.38
30.96
31.03
28.50
27.21
26.47
17.93
28.50
30.99
90
21.00
EV/EBITx
52.42
53.21
53.71
60.74
66.98
66.89
72.79
71.25
75.48
89.11
28.26
72.79
66.93
67
4.64
FCF yield (avg)%
23.63
24.51
27.20
26.44
27.79
27.70
25.13
26.24
23.35
24.12
29.95
25.13
25.69
23
21.46
FCF margin%
21.73
24.23
21.85
21.38
22.40
20.43
22.81
20.96
21.41
23.60
14.82
21.41
21.79
62
0.867
FCF / Net incomex
1.533
1.603
1.452
1.633
1.556
1.443
1.631
1.607
1.722
1.930
0.401
1.631
1.605
75
26.98
ROIC%
25.74
23.21
25.43
27.36
30.03
30.68
33.03
30.06
29.10
29.41
14.16
30.06
29.26
14
13.53
Return on equity%
14.77
13.02
12.43
11.86
11.46
12.39
11.84
14.59
13.90
14.34
3.28
13.90
12.73
37
24.99
Return on assets%
4.55
6.77
6.32
5.13
6.41
3.83
5.43
7.61
5.60
7.46
5.99
5.60
5.96
55
—
EPSRM
0.01
0.01
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
—
0.44%
2.76%
—
2.49
EPS growth%
4.28
4.36
2.99
4.67
2.59
5.13
4.21
3.07
0.75
0.40
17.03
3.07
3.64
82
0.01
Bookvalue per shRM
—
—
—
—
—
—
—
—
—
—
—
1.16%
(2.79%)
—
0.01
FCF per shareRM
—
—
—
—
—
—
—
—
—
—
0.01
2.84%
0.49%
—
0.01
Dividend per shRM
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
3.51%
3.88%
—
18.88
Div yield (avg)%
14.61
16.90
14.80
14.39
16.98
15.31
15.26
18.11
20.40
20.07
10.88
18.11
16.11
35
15.85
Payout ratio%
27.02
28.95
30.04
29.37
30.34
29.75
30.60
31.79
32.27
34.74
17.19
31.79
30.19
36
315.4
Shares (diluted)M
375.8
382.3
359.5
330.6
304.1
286.3
302.8
343.7
387.6
387.1
315.4
4.95%
1.16%
26
10.10
Buyback yield%
32.50
34.27
35.72
37.71
38.47
41.42
38.65
40.40
38.43
38.55
23.35
38.65
38.45
15
1.301
D/E ratiox
0.954
0.932
0.903
1.012
0.967
0.972
0.943
1.076
1.144
1.303
0.429
1.076
0.969
51
8.519
Enterprise valueRM M
3.455
3.319
3.526
3.787
3.500
3.541
3.366
3.031
3.004
2.844
7.511
(4.07%)
(2.05%)
24
9.871
LT debtRM M
5.656
5.731
5.471
5.348
5.229
5.100
5.476
5.814
6.489
7.398
5.757
7.19%
2.85%
38
Cost of revenue
8.32%
1.01×
Operating expenses
8.83%
1.06×
Cash and investments
16.89%
Goodwill & intangibles
16.60%
Spread over hurdle
(1.77%)