9.939
RevenueRM M
9.517
9.624
10.01
10.16
10.61
10.95
11.54
11.94
12.42
12.97
10.91
4.10%
3.24%
48
22.01
Revenue growth%
23.47
22.46
21.05
22.25
22.72
20.01
21.59
19.72
19.55
20.52
17.10
20.01
21.32
91
10.17
Gross margin%
3.43
5.54
2.91
2.65
1.33
0.57
0.40
0.40
0.83
0.86
15.02
0.57
1.09
6
27.34
Operating margin%
19.76
20.95
21.77
23.73
21.11
18.17
16.86
17.95
19.40
22.37
7.72
18.17
20.35
70
13.14
Net margin%
19.45
20.02
17.56
20.28
18.77
21.39
18.92
20.31
19.02
17.05
5.07
19.02
19.24
31
30.22
P/E ratio (avg)x
35.76
35.52
33.66
34.99
37.75
34.11
30.95
29.46
26.86
26.83
10.72
29.46
33.88
82
6.964
EV/EBITx
14.90
16.13
15.27
13.76
15.12
16.42
15.31
16.96
17.40
16.46
31.66
16.46
15.72
56
20.80
FCF yield (avg)%
16.97
19.77
22.54
24.76
25.24
26.00
28.19
27.20
24.47
22.32
6.16
26.00
24.62
47
13.96
FCF margin%
26.33
25.51
23.10
25.02
23.39
25.58
25.22
26.07
27.70
26.42
25.51
26.07
25.55
5
0.757
FCF / Net incomex
2.107
2.368
2.633
3.140
3.364
3.867
3.879
4.397
4.927
4.875
1.135
4.397
3.615
39
20.34
ROIC%
30.50
32.76
35.54
34.15
35.10
33.01
32.54
32.70
31.45
34.40
18.80
32.70
32.88
93
5.02
Return on equity%
18.04
16.51
18.77
17.89
18.45
18.09
15.47
15.61
18.04
18.15
9.97
18.04
18.04
7
7.80
Return on assets%
17.92
20.43
23.09
22.95
21.77
23.06
23.84
24.36
24.70
21.83
2.56
23.84
23.00
21
0.03
EPSRM
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.03
5.04%
5.85%
—
23.13
EPS growth%
16.20
13.32
10.97
13.36
12.01
12.61
14.41
15.66
13.85
13.83
16.20
13.85
13.59
18
0.02
Bookvalue per shRM
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.01
(0.45%)
(0.95%)
—
0.01
FCF per shareRM
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.03
0.03
0.02
6.08%
4.98%
—
0.02
Dividend per shRM
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.03
2.56%
2.98%
—
5.15
Div yield (avg)%
19.20
18.44
20.02
20.88
19.34
21.77
24.53
27.51
25.35
23.39
2.30
24.53
21.32
50
21.37
Payout ratio%
13.60
11.18
9.61
11.94
12.31
10.83
8.20
5.93
4.73
4.77
26.84
5.93
10.22
66
321.4
Shares (diluted)M
393.8
411.3
426.2
445.4
476.6
428.5
418.0
385.9
408.7
433.5
329.9
(1.88%)
1.66%
73
10.24
Buyback yield%
7.43
8.11
9.56
6.68
7.60
8.29
7.77
8.61
7.68
9.85
9.21
8.29
7.94
72
0.156
D/E ratiox
0.276
0.303
0.296
0.329
0.323
0.356
0.332
0.366
0.372
0.387
1.574
0.366
0.330
15
7.969
Enterprise valueRM M
11.82
11.34
12.62
11.96
11.38
11.78
11.48
11.29
12.52
12.36
9.035
1.66%
1.08%
78
3.570
LT debtRM M
3.264
3.393
3.438
3.437
3.445
3.646
3.424
3.378
3.100
2.668
4.211
(4.99%)
(2.12%)
67
Cost of revenue
3.12%
0.99×
Operating expenses
3.27%
1.00×
Cash and investments
20.14%
Property and equipment
17.21%
Spread over hurdle
(1.77%)