7.183
RevenueRM M
5.469
5.630
5.809
5.905
5.910
6.045
6.219
6.223
6.448
6.647
7.610
2.38%
2.25%
37
17.86
Revenue growth%
29.30
31.22
30.65
33.08
35.04
37.63
40.49
38.53
35.56
36.14
21.34
37.63
35.30
57
10.68
Gross margin%
6.34
4.54
3.85
3.86
1.93
0.40
0.68
0.40
0.40
1.66
23.96
0.40
1.79
8
6.00
Operating margin%
10.81
8.69
7.67
9.95
8.09
8.27
7.92
9.06
8.30
6.80
12.48
8.27
8.28
36
7.99
Net margin%
11.16
8.40
6.63
5.88
4.59
7.12
9.29
10.07
12.62
12.74
12.52
10.07
8.85
43
33.80
P/E ratio (avg)x
18.61
21.34
25.63
28.14
27.47
29.64
29.89
35.47
36.04
43.06
33.79
35.47
28.89
50
9.797
EV/EBITx
21.95
21.41
22.78
23.60
24.98
28.20
29.41
33.76
40.23
45.49
17.96
33.76
26.59
21
12.72
FCF yield (avg)%
5.27
3.60
5.30
7.41
8.55
11.51
12.06
14.32
11.48
10.98
16.67
11.51
9.76
61
24.06
FCF margin%
14.40
14.02
13.05
11.91
11.61
9.20
7.00
8.07
8.75
9.35
19.43
8.75
10.48
60
0.740
FCF / Net incomex
1.834
1.762
2.066
2.106
2.093
2.179
2.504
2.827
2.896
3.387
1.062
2.827
2.142
14
21.64
ROIC%
3.15
3.79
3.27
4.87
3.44
4.96
5.50
6.84
7.45
5.63
20.43
5.63
4.91
10
17.50
Return on equity%
25.03
25.32
25.56
25.68
26.29
26.62
29.58
32.24
33.73
33.62
20.51
32.24
26.46
33
27.06
Return on assets%
13.14
11.03
10.08
8.09
10.74
12.90
13.09
10.76
7.85
9.26
9.13
10.76
10.75
28
0.01
EPSRM
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
4.02%
4.65%
—
6.27
EPS growth%
25.33
26.84
28.02
30.39
32.06
33.49
32.61
35.59
33.00
33.95
3.07
33.49
32.34
75
—
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
(0.38%)
0.49%
—
—
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
(3.13%)
(0.42%)
—
0.01
Dividend per shRM
—
—
—
—
—
—
—
—
—
—
—
(8.26%)
(7.28%)
—
7.40
Div yield (avg)%
2.04
0.40
3.13
5.10
6.76
8.25
6.61
9.30
6.38
3.83
7.26
6.61
5.74
15
8.79
Payout ratio%
1.16
2.14
0.40
0.40
0.40
3.16
3.82
5.22
4.89
4.89
24.15
4.89
2.65
66
560.8
Shares (diluted)M
549.2
578.8
595.1
676.1
672.7
636.3
605.4
615.3
614.2
569.1
583.4
(3.29%)
0.18%
93
18.84
Buyback yield%
7.58
9.81
12.29
9.95
9.14
8.11
5.46
5.32
7.69
6.65
12.05
6.65
7.90
29
0.855
D/E ratiox
1.252
1.307
1.139
1.001
0.886
0.896
0.962
0.923
0.913
0.917
0.422
0.917
0.942
84
4.889
Enterprise valueRM M
5.470
5.972
5.295
5.179
5.792
5.136
4.656
4.177
4.425
4.833
3.508
(3.56%)
(0.41%)
27
2.303
LT debtRM M
2.017
1.960
1.772
1.951
1.791
1.915
2.082
2.282
2.548
2.836
0.496
9.63%
2.32%
47
Cost of revenue
2.17%
0.99×
Operating expenses
2.60%
1.03×
Goodwill & intangibles
18.42%
Spread over hurdle
46.42%