3.013
RevenueRM M
6.801
6.839
6.955
7.111
7.225
7.498
7.635
7.704
7.893
8.261
3.312
2.72%
1.98%
35
26.89
Revenue growth%
28.77
28.99
26.37
28.16
30.42
30.61
27.97
25.10
25.53
26.37
12.42
26.37
28.06
42
16.89
Gross margin%
16.66
15.77
15.47
15.07
16.74
16.27
15.30
16.50
13.55
13.10
15.98
15.30
15.62
31
26.39
Operating margin%
16.56
14.38
13.42
14.24
13.24
15.05
12.07
10.62
10.22
8.40
2.14
10.62
13.33
24
6.17
Net margin%
14.54
17.50
14.62
15.49
16.06
17.21
15.89
18.31
20.10
19.48
28.99
18.31
16.63
71
8.256
P/E ratio (avg)x
6.171
5.252
5.559
4.906
5.169
4.973
4.332
4.076
4.259
3.791
30.23
4.259
4.940
61
17.29
EV/EBITx
37.67
35.26
38.64
43.53
44.99
50.89
56.58
64.43
65.82
70.27
17.93
64.43
47.94
66
15.39
FCF yield (avg)%
27.95
29.47
27.29
25.28
27.06
26.67
25.93
26.67
24.36
24.39
8.45
25.93
26.67
8
26.16
FCF margin%
23.13
20.78
18.04
17.05
16.63
18.17
15.99
17.86
18.64
18.45
10.39
18.17
18.10
72
0.287
FCF / Net incomex
2.150
2.308
2.701
2.801
2.925
2.936
3.127
3.718
4.300
4.523
0.432
3.718
2.930
43
10.73
ROIC%
34.95
37.47
38.21
40.12
42.59
42.50
40.82
39.92
37.98
40.37
27.24
40.37
40.02
73
6.61
Return on equity%
0.40
2.65
4.82
3.42
1.78
3.59
3.58
4.19
6.51
4.38
4.41
4.19
3.58
10
24.02
Return on assets%
17.90
17.20
15.18
13.54
12.39
12.74
10.88
9.81
10.89
12.43
22.05
10.89
12.59
52
0.02
EPSRM
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.02
(1.35%)
(2.30%)
—
14.24
EPS growth%
23.05
20.46
20.10
18.60
18.08
20.69
19.33
20.22
20.27
19.69
20.53
20.22
20.16
47
0.01
Bookvalue per shRM
0.01
0.02
0.02
0.02
0.02
0.02
0.03
0.03
0.03
0.03
0.02
7.58%
8.53%
—
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
0.01
1.34%
1.73%
—
0.01
Dividend per shRM
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
—
(0.87%)
0.75%
—
7.01
Div yield (avg)%
22.75
21.43
23.16
21.18
20.20
17.54
14.87
12.88
10.17
12.18
10.43
12.88
18.87
24
25.95
Payout ratio%
7.05
5.37
4.15
2.93
0.71
0.40
0.40
0.40
2.91
0.40
14.87
0.40
1.81
25
320.5
Shares (diluted)M
274.0
288.0
282.7
259.0
273.1
283.2
266.7
272.5
247.8
235.0
332.1
(2.96%)
(2.29%)
79
19.32
Buyback yield%
26.43
25.51
27.10
25.01
26.22
28.47
30.99
29.43
26.77
25.09
12.40
28.47
26.60
77
0.854
D/E ratiox
1.572
1.564
1.472
1.646
1.605
1.864
2.133
2.127
2.308
2.690
1.343
2.133
1.755
51
6.006
Enterprise valueRM M
7.078
7.776
7.379
7.830
7.733
8.731
9.739
11.26
11.80
12.45
5.776
9.98%
5.85%
6
1.636
LT debtRM M
0.871
0.895
0.922
0.933
0.867
0.804
0.854
0.903
0.841
0.729
5.489
(3.42%)
(3.09%)
62
Cost of revenue
1.95%
1.00×
Operating expenses
1.79%
0.98×
Goodwill & intangibles
15.65%
Spread over hurdle
13.68%