20.69
RevenueRM M
19.09
19.40
19.92
20.67
20.74
21.66
21.73
22.73
23.70
24.17
21.41
3.10%
2.74%
39
20.67
Revenue growth%
4.02
5.75
4.55
2.92
3.07
5.09
7.62
9.21
6.97
9.33
12.80
7.62
5.42
52
3.10
Gross margin%
23.11
21.82
24.16
24.66
26.02
26.20
23.45
26.19
28.38
26.51
12.53
26.20
25.34
82
16.05
Operating margin%
20.82
21.24
21.26
22.01
24.83
23.95
24.44
25.99
26.83
28.61
13.34
25.99
24.20
79
5.96
Net margin%
15.78
14.99
15.42
14.77
14.44
16.19
15.05
13.57
14.63
14.42
23.51
14.63
14.88
44
12.27
P/E ratio (avg)x
32.47
34.32
31.06
28.06
29.57
25.57
24.55
25.47
22.56
20.50
13.46
24.55
26.82
71
32.44
EV/EBITx
44.98
52.36
51.68
55.93
54.08
51.93
58.58
65.96
66.02
68.89
12.97
65.96
55.00
17
15.67
FCF yield (avg)%
18.69
18.85
17.89
20.59
21.83
23.43
21.50
24.35
26.38
28.00
16.53
24.35
21.67
80
16.27
FCF margin%
11.28
12.46
11.63
11.22
13.56
14.94
17.49
15.39
12.72
12.81
17.48
14.94
12.76
88
0.565
FCF / Net incomex
0.935
0.818
0.728
0.637
0.613
0.538
0.474
0.455
0.471
0.451
0.608
0.471
0.575
60
19.31
ROIC%
5.56
2.92
2.90
1.71
1.52
2.05
1.94
3.34
6.27
7.39
29.61
3.34
2.91
35
24.42
Return on equity%
10.99
9.17
8.68
7.96
6.52
4.45
6.86
4.10
1.41
2.92
12.73
4.10
6.69
13
28.97
Return on assets%
1.16
3.79
2.99
5.24
3.59
3.51
1.49
0.40
0.40
0.40
14.42
0.40
2.24
68
0.01
EPSRM
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.01
1.20%
0.70%
—
21.46
EPS growth%
26.15
27.23
29.69
26.72
26.86
26.05
24.49
23.09
21.87
21.92
2.45
23.09
26.10
73
0.02
Bookvalue per shRM
0.03
0.03
0.04
0.04
0.04
0.04
0.05
0.06
0.07
0.07
0.01
14.54%
8.85%
—
0.02
FCF per shareRM
0.01
0.01
0.01
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
4.76%
5.62%
—
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
1.90%
1.17%
—
14.50
Div yield (avg)%
20.69
19.19
19.98
21.10
20.58
19.70
20.87
20.21
20.19
19.73
13.55
20.19
20.20
50
13.69
Payout ratio%
0.40
0.40
1.71
0.40
1.19
3.97
5.69
7.39
4.67
6.18
21.20
5.69
2.84
27
578.1
Shares (diluted)M
670.9
648.3
645.9
646.3
666.0
623.8
591.5
649.7
739.6
720.5
568.8
1.58%
0.68%
92
21.60
Buyback yield%
17.98
17.12
18.55
20.14
20.37
20.22
22.43
24.87
25.42
23.00
19.92
23.00
20.29
47
0.886
D/E ratiox
1.979
1.960
2.228
2.475
2.727
2.864
2.805
3.293
3.389
3.852
1.108
3.293
2.766
67
29.29
Enterprise valueRM M
38.73
39.97
37.95
44.08
50.41
49.05
54.59
61.20
71.02
76.72
14.34
8.76%
7.04%
35
23.63
LT debtRM M
14.66
14.13
15.99
18.84
17.71
16.86
16.77
16.12
18.89
18.65
25.00
1.04%
3.50%
14
Cost of revenue
2.62%
0.99×
Operating expenses
3.25%
1.05×
Goodwill & intangibles
16.77%
Property and equipment
16.37%
Spread over hurdle
(5.06%)