3.007
RevenueRM M
4.101
4.213
4.475
4.655
4.949
5.241
5.528
5.912
6.312
6.440
3.068
5.41%
4.99%
24
15.31
Revenue growth%
22.36
20.36
19.30
18.87
20.01
21.34
24.15
22.95
22.83
22.60
13.70
22.83
21.85
20
28.60
Gross margin%
23.74
22.83
21.06
20.91
19.28
18.20
18.62
16.19
14.15
15.38
2.75
16.19
18.95
51
2.51
Operating margin%
13.55
10.92
10.23
11.00
11.08
11.56
9.21
10.75
11.44
12.91
19.29
11.44
11.04
42
23.60
Net margin%
27.26
28.00
30.73
32.72
33.51
36.19
34.82
36.79
36.97
38.62
2.28
36.79
34.16
69
31.04
P/E ratio (avg)x
15.12
15.73
16.89
14.79
13.34
11.36
10.53
8.954
8.676
7.451
10.84
8.954
12.35
69
10.30
EV/EBITx
10.33
10.56
11.70
12.86
12.52
13.06
13.78
14.49
15.18
14.95
28.93
14.49
12.96
14
24.13
FCF yield (avg)%
19.71
18.05
15.54
18.52
16.60
15.43
15.30
13.85
11.71
12.62
11.28
13.85
15.49
72
22.41
FCF margin%
20.24
18.33
19.03
19.52
21.05
22.10
21.14
19.51
17.22
15.01
16.28
19.51
19.51
26
0.666
FCF / Net incomex
1.229
1.272
1.200
1.203
1.332
1.415
1.479
1.596
1.659
1.763
1.180
1.596
1.373
16
10.21
ROIC%
19.54
19.31
17.97
20.80
19.89
21.84
22.54
25.39
24.77
27.35
16.21
24.77
21.32
73
10.62
Return on equity%
15.83
13.22
11.27
12.55
12.80
13.62
11.99
10.62
7.98
5.85
27.56
10.62
12.27
81
11.96
Return on assets%
17.13
18.20
18.69
21.40
22.96
25.58
24.93
26.29
24.57
26.56
20.07
25.58
23.77
20
—
EPSRM
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
—
1.97%
2.22%
—
9.76
EPS growth%
21.36
18.83
20.33
21.40
21.90
21.71
21.83
19.08
19.39
17.34
19.76
19.39
20.85
64
—
Bookvalue per shRM
—
—
—
—
—
—
—
—
—
—
—
4.41%
1.85%
—
0.01
FCF per shareRM
—
—
—
—
—
—
—
—
—
—
—
(1.89%)
(0.79%)
—
0.01
Dividend per shRM
—
—
—
—
—
—
—
—
—
—
0.01
(4.40%)
(0.76%)
—
17.47
Div yield (avg)%
34.71
37.67
35.67
34.69
32.22
34.03
33.40
31.42
33.35
33.14
17.63
33.35
33.71
85
13.80
Payout ratio%
33.97
36.86
39.77
39.10
37.87
35.62
34.72
34.95
35.62
36.33
8.36
35.62
35.98
28
694.6
Shares (diluted)M
590.4
614.1
639.3
606.7
662.3
722.0
703.2
680.0
751.9
803.1
695.1
3.93%
3.88%
26
25.39
Buyback yield%
11.51
12.90
12.46
12.61
15.32
16.69
16.20
17.94
17.80
17.50
16.87
17.50
15.76
73
0.418
D/E ratiox
1.406
1.547
1.797
1.784
1.994
2.293
2.339
2.345
2.659
2.853
1.541
2.345
2.144
54
4.376
Enterprise valueRM M
6.018
6.348
5.921
5.935
6.476
6.287
6.151
7.013
6.613
7.491
4.535
2.95%
3.13%
18
2.606
LT debtRM M
1.282
1.374
1.374
1.428
1.302
1.377
1.436
1.427
1.325
1.223
1.177
(1.23%)
(1.46%)
89
Cost of revenue
4.99%
1.00×
Operating expenses
4.83%
0.98×
Cash and investments
14.31%
Spread over hurdle
56.60%