8.325
RevenueRM M
6.126
6.540
7.009
7.475
7.861
8.245
8.498
8.689
8.997
9.274
8.888
3.36%
4.49%
50
13.82
Revenue growth%
18.00
16.63
19.45
19.47
21.53
18.70
21.29
19.68
18.27
16.97
29.41
18.70
19.08
56
19.09
Gross margin%
22.30
21.03
18.83
17.72
15.51
15.80
17.10
18.05
15.34
13.46
6.63
15.80
17.41
18
5.77
Operating margin%
21.70
22.45
22.89
24.75
27.26
30.11
28.55
30.46
27.63
28.13
6.70
28.55
27.44
39
29.04
Net margin%
11.14
13.15
14.94
15.23
17.74
19.54
20.69
21.15
22.25
24.86
21.98
21.15
18.64
61
21.37
P/E ratio (avg)x
19.08
21.68
22.38
23.51
26.06
25.35
25.30
24.00
24.13
24.96
10.47
24.96
24.07
94
31.37
EV/EBITx
38.90
42.09
41.76
39.07
38.84
35.81
36.08
33.63
35.79
36.99
17.45
35.81
37.91
84
17.59
FCF yield (avg)%
13.82
10.88
9.66
9.09
11.58
9.93
9.36
7.20
5.50
7.11
16.85
7.20
9.51
52
14.14
FCF margin%
31.93
31.13
33.54
35.25
37.07
36.37
37.32
39.02
41.24
41.96
28.01
39.02
36.72
17
0.805
FCF / Net incomex
1.425
1.625
1.816
1.903
1.939
2.180
2.250
2.256
2.306
2.373
1.787
2.256
2.059
27
9.89
ROIC%
25.09
27.94
26.15
28.01
27.75
29.17
30.71
30.79
32.03
32.60
13.99
30.79
28.59
26
27.68
Return on equity%
23.41
24.20
21.47
24.07
22.95
21.70
24.39
22.26
21.06
18.73
15.49
21.70
22.60
95
5.54
Return on assets%
16.69
14.25
16.82
14.40
11.79
11.09
12.96
11.57
10.66
13.09
19.87
11.57
13.02
55
—
EPSRM
—
—
—
—
—
—
—
—
—
—
0.01
4.33%
4.37%
—
21.56
EPS growth%
19.99
18.79
16.91
16.45
16.16
17.46
15.16
17.33
15.81
16.36
11.43
16.36
16.68
12
—
Bookvalue per shRM
—
—
—
—
—
—
—
—
—
—
—
0.58%
0.86%
—
—
FCF per shareRM
—
—
0.01
—
0.01
0.01
0.01
0.01
0.01
0.01
—
9.97%
9.14%
—
—
Dividend per shRM
—
—
—
—
—
—
—
—
—
—
—
2.20%
2.45%
—
14.69
Div yield (avg)%
15.29
14.37
16.60
16.22
14.20
17.07
19.71
18.75
20.65
22.91
3.73
19.71
16.84
74
10.49
Payout ratio%
33.59
35.81
37.28
37.60
39.15
38.57
37.17
35.77
34.06
33.46
26.14
35.77
36.49
36
1.486
Shares (diluted)B
1.427
1.654
1.640
1.834
2.072
2.232
2.240
2.336
2.529
2.928
1.538
7.16%
7.16%
17
15.99
Buyback yield%
29.06
29.26
29.01
28.82
31.72
30.37
28.85
28.30
29.64
28.56
9.46
28.85
29.04
15
1.119
D/E ratiox
1.240
1.237
1.251
1.134
1.037
0.999
1.044
1.161
1.166
1.149
1.080
1.149
1.155
77
10.20
Enterprise valueRM M
5.439
5.928
6.681
7.131
6.786
7.425
7.673
8.840
8.461
8.391
5.453
4.34%
4.61%
15
2.948
LT debtRM M
5.486
5.357
5.394
5.598
6.032
6.606
7.666
8.618
9.830
10.12
11.63
10.91%
7.32%
67
Cost of revenue
4.49%
1.00×
Operating expenses
3.86%
0.94×
Goodwill & intangibles
13.44%
Spread over hurdle
(9.41%)