3.936
RevenueRM M
6.894
6.988
7.140
7.195
7.240
7.199
7.360
7.503
7.400
7.324
4.232
0.23%
0.49%
49
7.39
Revenue growth%
29.66
30.36
30.43
28.37
26.41
26.06
25.80
25.97
23.98
24.87
6.72
25.80
26.24
38
24.94
Gross margin%
11.37
9.60
11.52
13.01
13.48
15.35
16.79
18.05
19.03
21.92
29.20
18.05
14.41
43
8.32
Operating margin%
8.18
9.63
11.56
14.36
13.84
11.95
11.73
9.51
8.17
9.13
5.33
9.51
10.60
11
13.19
Net margin%
28.05
26.20
29.14
30.79
29.54
29.92
32.46
30.07
27.64
30.14
18.79
30.07
29.73
81
37.96
P/E ratio (avg)x
53.51
55.59
61.39
65.10
63.66
70.73
71.11
83.91
94.62
100.9
37.82
83.91
67.91
59
35.88
EV/EBITx
17.84
18.56
19.02
17.35
19.53
18.45
16.65
18.60
19.20
17.46
30.79
18.45
18.51
65
20.88
FCF yield (avg)%
26.31
27.37
30.08
29.93
28.22
27.68
28.24
29.54
31.82
30.52
27.84
29.54
28.89
39
12.77
FCF margin%
14.69
16.47
17.63
18.77
16.74
19.60
19.49
16.67
15.09
14.57
28.76
16.67
16.71
17
0.514
FCF / Net incomex
1.426
1.621
1.719
2.014
2.333
2.529
2.983
3.093
3.174
3.733
0.529
3.093
2.431
35
17.69
ROIC%
20.71
21.95
21.66
20.75
19.95
20.28
21.85
24.57
22.83
21.81
8.38
21.85
21.74
77
20.29
Return on equity%
32.09
35.03
37.63
39.44
38.44
39.81
42.15
43.64
45.47
47.14
16.48
43.64
39.63
7
18.50
Return on assets%
18.92
19.02
16.16
17.20
18.56
16.82
16.39
19.07
20.47
19.02
24.24
19.02
18.74
76
0.03
EPSRM
0.02
0.03
0.03
0.03
0.03
0.02
0.02
0.03
0.03
0.03
0.03
1.34%
2.24%
—
6.56
EPS growth%
8.74
8.54
6.77
9.65
12.43
11.46
9.06
9.91
8.79
5.97
4.08
9.06
8.92
34
0.01
Bookvalue per shRM
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.03
0.03
0.02
6.06%
2.29%
—
0.01
FCF per shareRM
0.03
0.03
0.04
0.04
0.04
0.04
0.05
0.06
0.07
0.07
0.01
9.81%
9.70%
—
0.02
Dividend per shRM
0.03
0.03
0.04
0.04
0.04
0.04
0.05
0.05
0.05
0.05
0.01
4.94%
5.93%
—
15.07
Div yield (avg)%
6.82
6.35
5.54
6.41
7.94
8.36
5.81
3.42
5.38
4.47
3.56
5.38
6.08
37
23.99
Payout ratio%
24.32
22.34
20.04
18.30
16.14
13.86
14.30
14.97
17.88
16.71
2.22
14.97
17.30
90
60.58
Shares (diluted)M
88.99
88.21
95.71
98.99
117.6
126.3
129.6
129.0
148.8
153.2
61.03
5.43%
7.09%
47
6.61
Buyback yield%
26.11
28.67
25.73
26.33
23.75
21.09
18.74
16.66
14.51
12.02
26.64
16.66
22.42
86
1.458
D/E ratiox
0.347
0.379
0.386
0.350
0.306
0.328
0.312
0.301
0.281
0.310
0.368
0.310
0.320
30
0.425
Enterprise valueRM M
5.797
6.306
7.386
8.600
8.695
9.900
10.97
11.75
13.82
15.97
4.677
12.94%
10.39%
74
5.178
LT debtRM M
1.019
1.129
1.122
1.115
1.260
1.229
1.445
1.540
1.740
1.976
4.108
9.42%
8.27%
37
Cost of revenue
0.79%
1.03×
Operating expenses
(0.88%)
0.87×
Goodwill & intangibles
16.49%
Property and equipment
16.28%
Spread over hurdle
21.73%