6.244
RevenueRM M
6.336
6.814
7.244
7.625
8.135
8.682
9.192
9.619
10.40
10.95
6.907
6.13%
6.11%
64
19.99
Revenue growth%
15.30
17.81
20.33
17.85
19.18
19.60
19.87
18.07
19.55
16.57
15.51
19.55
18.62
82
21.84
Gross margin%
15.91
13.35
11.00
13.04
14.75
13.68
13.62
15.24
17.65
15.71
22.39
15.24
14.22
50
15.65
Operating margin%
22.79
24.90
26.81
25.94
27.00
28.59
26.15
25.24
24.43
27.15
28.01
26.15
26.05
22
15.86
Net margin%
7.06
6.54
6.26
8.10
9.66
10.95
11.48
9.96
10.04
7.84
22.84
10.04
8.88
21
13.82
P/E ratio (avg)x
50.32
55.79
59.79
59.53
62.27
64.37
75.09
89.98
107.4
115.1
11.38
89.98
63.32
27
16.07
EV/EBITx
24.39
23.22
21.91
21.34
19.00
20.65
21.69
19.13
18.00
19.70
36.98
19.70
20.99
66
12.24
FCF yield (avg)%
20.87
20.68
19.12
19.53
21.89
20.02
22.20
20.52
23.15
23.84
24.81
22.20
20.78
90
13.76
FCF margin%
6.27
8.56
10.08
9.82
8.23
7.43
10.31
7.85
6.86
7.00
9.86
7.43
8.04
46
0.618
FCF / Net incomex
0.901
0.882
0.912
0.967
1.060
1.155
1.034
0.941
0.966
1.001
1.616
1.001
0.966
63
6.15
ROIC%
15.76
12.85
13.11
15.13
17.95
19.81
18.25
17.50
16.73
19.67
19.04
18.25
17.11
41
18.30
Return on equity%
18.49
17.54
18.70
20.29
21.58
20.53
22.20
23.76
25.26
27.80
24.56
23.76
21.05
90
27.09
Return on assets%
25.02
27.23
28.73
28.77
30.21
29.42
28.04
29.93
28.20
30.04
18.05
29.42
28.75
55
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
0.13%
0.87%
—
25.51
EPS growth%
28.48
26.59
23.99
22.88
22.05
20.25
21.90
19.01
17.91
19.80
4.08
19.80
21.98
9
0.01
Bookvalue per shRM
—
—
—
—
—
—
—
—
—
—
—
(8.26%)
(2.94%)
—
0.01
FCF per shareRM
0.01
0.01
0.01
0.01
0.01
0.01
—
—
—
0.01
0.01
(1.91%)
(4.49%)
—
0.01
Dividend per shRM
0.01
0.01
0.01
0.02
0.02
0.02
0.02
0.02
0.02
0.02
—
3.40%
5.28%
—
2.81
Div yield (avg)%
25.98
24.45
24.84
22.36
20.18
22.44
21.36
19.15
20.03
17.80
13.71
20.03
21.86
67
11.09
Payout ratio%
16.62
18.13
18.67
20.88
19.44
20.86
18.67
19.04
16.46
15.35
22.34
18.67
18.67
61
0.443
Shares (diluted)B
0.565
0.606
0.685
0.775
0.771
0.806
0.954
1.123
1.217
1.318
0.455
11.33%
9.56%
38
5.92
Buyback yield%
9.61
7.98
6.94
8.10
8.94
8.78
9.58
11.90
9.53
9.39
21.52
9.53
9.17
39
1.251
D/E ratiox
2.329
2.346
2.737
2.633
2.939
3.214
3.170
3.243
3.557
4.180
1.766
3.243
3.054
82
8.878
Enterprise valueRM M
4.686
5.100
5.926
5.897
5.860
6.681
6.294
7.253
7.319
7.162
8.557
4.09%
4.60%
76
4.732
LT debtRM M
5.472
5.223
4.955
5.489
5.564
5.923
5.289
5.537
5.938
5.782
1.854
0.77%
0.71%
52
Cost of revenue
5.88%
0.98×
Operating expenses
6.24%
1.01×
Goodwill & intangibles
18.30%