4.407
RevenueRM M
4.841
5.094
5.136
5.230
5.469
5.565
5.841
6.027
6.243
6.529
4.740
3.61%
3.28%
92
27.73
Revenue growth%
10.04
8.44
10.38
11.09
11.19
10.57
10.06
9.35
10.99
10.21
27.85
10.21
10.29
9
3.82
Gross margin%
10.51
12.65
10.38
11.63
14.08
13.59
13.93
15.71
15.03
18.02
14.58
15.03
13.76
72
8.19
Operating margin%
21.17
22.55
23.50
24.46
22.09
19.59
19.18
21.03
21.67
20.75
15.33
20.75
21.42
80
29.51
Net margin%
18.56
21.18
21.16
23.20
20.23
21.36
21.62
20.25
20.19
19.56
15.51
20.25
20.70
54
28.27
P/E ratio (avg)x
20.65
21.21
22.52
20.91
22.82
24.41
22.15
22.39
19.28
17.94
27.74
22.15
21.68
56
13.77
EV/EBITx
5.128
4.935
4.536
4.680
4.702
4.631
4.245
4.222
4.506
4.764
30.77
4.506
4.655
35
11.34
FCF yield (avg)%
0.40
0.40
0.40
1.91
1.57
1.92
1.38
2.40
0.76
1.32
9.79
1.38
1.35
34
9.47
FCF margin%
22.37
21.37
22.41
19.92
22.59
20.31
18.13
19.30
18.94
16.31
19.52
18.94
20.11
90
0.699
FCF / Net incomex
0.141
0.147
0.149
0.132
0.142
0.133
0.139
0.126
0.132
0.120
1.222
0.132
0.136
62
12.93
ROIC%
17.49
18.48
17.27
18.79
20.87
19.80
19.47
22.28
22.98
20.64
26.29
20.64
19.63
6
20.65
Return on equity%
17.93
17.46
16.21
18.20
21.04
21.68
22.49
25.47
24.48
26.17
28.79
24.48
21.36
14
3.47
Return on assets%
28.04
25.90
27.75
29.16
30.14
27.75
29.22
28.04
30.58
29.96
19.60
29.22
28.60
56
0.01
EPSRM
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.02
0.02
0.02
0.01
12.39%
7.34%
—
22.59
EPS growth%
13.74
14.15
14.54
16.02
15.47
14.05
13.71
16.12
18.43
19.35
9.15
16.12
15.01
84
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
0.01
4.74%
1.67%
—
0.01
FCF per shareRM
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
—
(1.45%)
(0.94%)
—
0.01
Dividend per shRM
0.01
0.01
0.01
0.01
0.01
0.01
0.02
0.02
0.02
0.02
—
9.44%
6.21%
—
2.56
Div yield (avg)%
19.48
16.78
18.78
18.46
17.00
16.11
14.20
14.37
13.32
16.28
4.63
14.37
16.53
32
23.70
Payout ratio%
24.32
25.81
23.19
22.49
20.41
21.23
20.33
22.45
22.82
25.25
20.17
22.45
22.66
41
364.8
Shares (diluted)M
411.5
371.6
370.6
333.8
324.8
317.1
321.3
316.6
346.1
358.7
380.1
2.00%
(1.38%)
42
11.75
Buyback yield%
24.74
26.25
28.77
31.40
30.76
31.70
30.67
29.48
27.26
26.54
23.98
29.48
29.12
9
1.063
D/E ratiox
0.806
0.807
0.816
0.828
0.814
0.857
0.838
0.850
0.837
0.880
1.061
0.850
0.832
28
0.338
Enterprise valueRM M
2.891
2.959
2.806
2.884
2.568
2.879
2.850
2.893
3.071
3.414
0.662
5.86%
2.72%
88
4.114
LT debtRM M
3.579
3.538
3.885
3.923
3.850
3.603
3.431
3.750
4.236
4.098
2.430
1.26%
2.25%
54
Cost of revenue
2.93%
0.97×
Operating expenses
3.91%
1.06×
Cash and investments
16.19%
Spread over hurdle
49.93%