20.14
RevenueRM M
25.12
26.81
29.18
31.90
35.43
38.99
41.71
45.40
48.55
51.71
22.35
7.86%
8.33%
85
19.05
Revenue growth%
24.73
27.48
29.22
26.40
27.33
28.65
26.76
24.28
25.39
23.72
24.74
25.39
26.58
31
5.76
Gross margin%
2.39
1.53
0.40
0.51
0.40
0.40
0.40
0.40
0.95
2.81
9.41
0.40
0.45
50
8.83
Operating margin%
14.40
15.84
15.73
14.95
13.89
12.49
10.37
9.52
11.64
11.63
2.89
11.63
13.19
17
14.05
Net margin%
20.53
19.56
18.61
17.99
19.69
21.11
24.06
21.94
23.67
25.98
26.40
23.67
20.82
66
20.51
P/E ratio (avg)x
40.39
43.61
46.37
54.12
62.85
66.04
77.34
82.85
96.30
94.37
12.12
82.85
64.45
9
29.87
EV/EBITx
35.39
32.58
32.79
30.82
34.09
35.62
35.44
33.33
30.45
28.13
13.64
33.33
33.06
36
25.41
FCF yield (avg)%
15.11
18.03
17.23
14.73
16.01
17.24
18.62
17.91
17.07
17.94
10.16
17.91
17.23
17
24.40
FCF margin%
4.19
6.50
3.89
0.96
1.44
0.63
3.44
1.71
0.40
2.79
17.31
1.71
2.25
50
0.996
FCF / Net incomex
1.295
1.421
1.478
1.639
1.743
1.899
2.101
2.422
2.654
2.666
0.264
2.422
1.821
77
3.18
ROIC%
14.41
13.24
13.45
13.93
12.65
13.61
13.59
16.18
16.98
19.75
8.29
16.18
13.77
9
26.28
Return on equity%
8.32
10.16
9.15
11.96
11.11
10.34
12.70
13.87
13.10
11.93
24.27
12.70
11.52
31
17.16
Return on assets%
20.64
21.50
21.92
20.85
19.27
19.26
21.23
23.70
25.65
23.40
4.90
23.40
21.37
95
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
(0.42%)
(0.42%)
—
27.04
EPS growth%
9.24
7.32
8.95
7.40
7.27
7.63
7.75
9.64
12.60
9.93
21.11
9.64
8.35
59
0.01
Bookvalue per shRM
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.03
0.03
0.03
0.01
6.77%
6.18%
—
—
FCF per shareRM
—
—
—
—
—
—
—
—
—
—
0.01
2.89%
1.22%
—
0.01
Dividend per shRM
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.03
0.03
0.03
0.01
11.18%
7.14%
—
11.03
Div yield (avg)%
0.40
2.97
2.86
0.78
2.89
0.44
1.21
2.51
0.40
0.40
15.83
0.44
1.00
19
29.23
Payout ratio%
0.40
1.92
3.54
4.86
6.68
5.45
7.72
9.38
11.70
9.19
16.87
9.19
6.07
89
788.8
Shares (diluted)M
886.8
843.4
812.7
812.9
782.8
798.4
889.1
960.7
882.8
848.3
799.7
1.62%
(0.34%)
36
28.00
Buyback yield%
24.20
26.13
24.49
23.26
24.72
26.71
25.49
22.58
22.48
22.84
16.66
22.84
24.34
93
1.357
D/E ratiox
1.390
1.391
1.462
1.607
1.596
1.494
1.437
1.504
1.527
1.684
0.330
1.504
1.499
83
16.34
Enterprise valueRM M
41.00
45.30
50.93
48.23
46.90
47.13
45.77
47.51
51.92
56.05
29.78
3.63%
4.39%
77
18.64
LT debtRM M
20.89
23.72
24.50
25.25
26.90
25.57
28.00
26.29
29.54
31.94
24.89
3.50%
4.86%
22
Cost of revenue
8.65%
1.03×
Operating expenses
7.52%
0.93×
Cash and investments
17.16%
Spread over hurdle
(1.00%)