9.049
RevenueRM M
7.490
7.749
7.956
8.354
8.591
8.945
9.341
9.662
10.01
10.41
9.773
3.92%
3.90%
71
2.88
Revenue growth%
9.24
9.34
11.23
13.90
14.41
17.28
15.53
12.76
11.53
12.29
13.80
12.76
12.53
50
2.19
Gross margin%
19.16
18.90
16.76
15.70
17.57
15.73
14.92
12.99
11.85
10.19
27.14
12.99
15.71
39
18.66
Operating margin%
31.20
33.18
34.71
37.63
35.88
36.49
38.76
37.32
38.14
35.25
14.51
37.32
36.18
37
10.66
Net margin%
14.87
12.02
10.85
8.71
9.51
8.17
11.07
13.34
13.56
15.57
25.89
13.34
11.54
40
9.444
P/E ratio (avg)x
60.56
62.90
64.94
78.51
79.90
89.07
105.1
124.4
139.8
162.4
11.15
124.4
84.49
27
22.52
EV/EBITx
10.30
10.53
11.33
11.70
13.61
13.25
15.41
17.53
20.38
23.66
30.22
17.53
13.43
74
23.94
FCF yield (avg)%
32.42
33.58
33.13
34.62
34.60
37.49
38.47
40.96
42.52
43.65
19.38
40.96
36.05
48
5.53
FCF margin%
24.14
21.38
23.61
26.14
23.46
22.63
23.12
22.66
20.71
20.16
18.28
22.63
22.89
85
0.972
FCF / Net incomex
0.868
0.965
0.943
1.010
0.955
0.895
0.941
1.064
1.089
1.219
1.470
1.064
0.960
91
25.07
ROIC%
8.38
7.30
5.72
4.57
6.03
7.85
5.11
4.70
7.16
9.70
15.22
7.16
6.60
15
8.41
Return on equity%
35.66
34.86
33.76
32.25
30.16
27.94
26.90
25.89
27.41
28.67
13.40
27.41
29.42
44
19.44
Return on assets%
25.74
28.13
30.22
32.65
32.84
32.85
33.01
32.83
31.82
32.92
5.22
32.85
32.74
73
0.01
EPSRM
—
—
—
—
—
—
—
—
—
—
0.02
1.36%
0.93%
—
15.98
EPS growth%
25.98
24.39
22.06
23.77
25.21
23.33
22.97
23.27
22.39
20.09
9.18
22.97
23.30
86
0.02
Bookvalue per shRM
—
—
—
—
—
—
—
—
—
—
0.01
(5.95%)
(2.17%)
—
0.01
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
1.34%
(3.00%)
—
0.01
Dividend per shRM
—
—
—
—
—
—
—
—
—
—
0.01
(4.52%)
(3.46%)
—
13.58
Div yield (avg)%
23.05
23.58
21.67
18.95
17.99
17.81
19.70
21.79
21.38
20.16
12.36
20.16
20.77
81
4.13
Payout ratio%
9.46
11.19
9.06
11.15
10.01
8.01
9.98
12.37
12.70
11.35
20.49
11.35
10.58
16
263.3
Shares (diluted)M
327.0
308.0
302.5
315.2
356.0
405.8
412.6
457.1
424.6
397.7
260.5
2.24%
2.53%
68
2.86
Buyback yield%
25.71
23.05
23.88
26.48
28.41
26.35
23.48
21.97
20.94
22.67
29.94
22.67
23.68
93
1.562
D/E ratiox
0.993
0.864
0.793
0.689
0.681
0.680
0.669
0.706
0.610
0.622
0.327
0.669
0.685
45
8.967
Enterprise valueRM M
6.417
5.793
5.280
5.105
4.685
4.342
4.245
4.160
4.628
4.341
5.309
(1.51%)
(4.48%)
46
3.937
LT debtRM M
7.370
7.312
8.038
9.212
9.535
9.861
10.67
11.89
11.67
11.96
8.659
4.63%
6.24%
87
Cost of revenue
4.23%
1.03×
Operating expenses
3.09%
0.92×
Cash and investments
17.30%
Goodwill & intangibles
15.87%