8.477
RevenueRM M
10.50
11.43
12.22
13.17
14.40
15.92
17.35
19.07
21.11
22.51
8.673
9.34%
8.70%
70
15.38
Revenue growth%
9.15
8.66
7.70
6.57
5.64
3.21
5.28
3.46
3.29
5.54
27.93
3.46
5.59
95
26.34
Gross margin%
20.26
18.68
18.83
20.53
22.35
21.55
18.88
17.83
19.06
17.35
24.97
18.88
18.97
30
25.21
Operating margin%
19.44
20.49
21.14
19.09
17.63
19.02
19.51
21.97
23.28
22.23
20.18
21.97
20.00
79
6.37
Net margin%
28.81
27.66
30.59
33.26
30.60
29.10
30.59
28.13
30.09
29.48
17.29
29.48
29.78
62
33.41
P/E ratio (avg)x
43.30
41.02
47.10
52.13
55.29
59.84
61.28
66.51
65.95
67.58
19.75
65.95
57.57
40
6.488
EV/EBITx
37.43
36.83
34.14
36.15
34.96
33.31
32.35
37.56
36.80
35.61
28.89
35.61
35.88
10
10.53
FCF yield (avg)%
5.95
7.27
4.81
2.13
2.33
4.08
3.75
2.75
4.05
5.81
19.95
4.05
4.07
55
26.00
FCF margin%
13.00
12.51
14.13
14.40
14.73
13.65
13.85
15.19
14.19
15.22
10.07
14.19
14.16
91
0.119
FCF / Net incomex
0.923
0.823
0.858
0.809
0.729
0.715
0.661
0.587
0.633
0.616
1.553
0.633
0.722
87
20.76
ROIC%
8.65
9.78
11.80
13.49
11.62
12.74
14.81
14.63
15.53
16.55
7.93
14.81
13.12
78
20.67
Return on equity%
7.46
6.25
3.69
0.96
0.40
0.40
2.67
3.55
4.18
1.93
19.76
2.67
3.11
55
13.09
Return on assets%
21.58
21.62
18.66
19.53
21.11
21.92
24.63
27.50
30.06
28.28
13.47
27.50
21.77
6
0.01
EPSRM
0.03
0.03
0.03
0.03
0.04
0.04
0.04
0.05
0.05
0.06
0.01
9.98%
10.18%
—
3.83
EPS growth%
25.67
28.04
28.49
30.23
28.77
29.29
27.46
28.39
26.37
25.19
13.04
27.46
28.22
72
0.01
Bookvalue per shRM
—
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
3.99%
2.49%
—
0.01
FCF per shareRM
0.02
0.02
0.03
0.03
0.03
0.04
0.04
0.04
0.05
0.04
0.03
7.26%
7.20%
—
0.01
Dividend per shRM
0.04
0.04
0.04
0.04
0.04
0.05
0.05
0.06
0.07
0.08
0.01
12.00%
8.91%
—
27.74
Div yield (avg)%
26.12
26.05
27.32
28.52
29.55
31.77
33.69
32.20
30.69
30.42
16.46
31.77
29.99
82
22.77
Payout ratio%
21.92
21.45
19.12
20.29
22.27
22.92
24.42
22.09
20.36
21.66
26.23
22.09
21.79
70
506.9
Shares (diluted)M
539.6
552.5
621.9
587.2
654.6
756.2
701.0
657.6
646.2
720.9
480.9
1.95%
2.83%
51
23.31
Buyback yield%
4.44
6.51
8.53
9.88
12.22
12.39
9.57
11.33
11.14
11.47
13.21
11.33
10.51
71
0.907
D/E ratiox
1.499
1.669
1.734
1.631
1.814
2.023
2.023
2.142
2.165
2.080
1.256
2.080
1.918
44
8.513
Enterprise valueRM M
9.891
10.10
10.23
11.01
11.00
10.84
12.22
13.10
13.77
15.35
1.929
6.89%
5.08%
68
15.67
LT debtRM M
16.86
18.81
18.93
17.56
17.74
17.37
16.37
16.10
14.94
14.32
16.62
(4.19%)
(2.21%)
91
Cost of revenue
8.70%
1.00×
Operating expenses
8.28%
0.96×
Goodwill & intangibles
15.67%