1.844
RevenueRM M
11.89
12.70
13.68
14.89
16.18
17.39
18.50
20.28
21.67
22.82
1.971
7.12%
7.43%
64
21.51
Revenue growth%
31.01
30.19
31.79
29.39
30.12
30.61
29.79
31.64
33.98
33.84
6.84
31.64
30.81
81
3.77
Gross margin%
7.69
8.67
6.30
8.11
8.38
6.23
8.84
9.93
7.96
9.45
27.70
8.84
8.25
16
3.65
Operating margin%
27.10
27.56
26.17
26.43
25.64
25.82
25.76
24.36
24.23
24.70
11.61
24.70
25.79
55
3.27
Net margin%
8.09
8.11
10.10
12.01
12.88
13.44
14.03
13.70
11.57
9.18
21.06
13.44
11.79
84
21.03
P/E ratio (avg)x
26.83
26.23
28.06
27.12
29.75
30.11
30.77
36.16
41.96
47.03
11.26
36.16
29.93
8
10.23
EV/EBITx
25.55
23.44
21.66
19.98
19.90
18.53
17.10
18.80
21.53
20.30
9.129
18.80
20.14
93
20.94
FCF yield (avg)%
31.71
30.86
32.24
29.44
31.84
29.23
27.21
26.85
25.48
26.10
9.13
26.85
29.34
70
10.26
FCF margin%
32.27
33.72
36.15
34.68
36.83
38.65
40.02
41.30
39.52
39.81
4.01
39.81
37.74
37
1.755
FCF / Net incomex
0.217
0.196
0.199
0.200
0.214
0.239
0.266
0.239
0.211
0.230
1.240
0.239
0.216
37
10.30
ROIC%
9.31
11.26
12.93
15.03
17.26
18.19
18.51
19.77
19.60
18.20
17.23
18.51
17.72
7
11.99
Return on equity%
11.10
13.08
10.35
8.72
10.40
10.40
10.50
9.47
10.78
11.26
11.14
10.50
10.45
69
9.36
Return on assets%
17.43
16.63
15.26
16.65
18.49
16.74
19.37
19.19
20.82
18.98
19.81
19.19
17.96
74
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
7.18%
5.55%
—
3.01
EPS growth%
23.23
20.66
19.39
22.28
23.59
26.05
26.83
24.23
24.17
22.22
9.44
24.23
23.41
53
0.02
Bookvalue per shRM
0.02
0.03
0.03
0.03
0.03
0.03
0.02
0.02
0.03
0.03
0.02
(0.93%)
1.21%
—
0.02
FCF per shareRM
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.04
0.04
0.01
4.00%
2.78%
—
0.01
Dividend per shRM
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.02
3.97%
6.49%
—
11.29
Div yield (avg)%
6.93
9.54
9.05
9.13
7.32
4.65
2.26
1.57
2.30
0.40
27.26
2.26
5.79
38
13.63
Payout ratio%
16.03
15.91
13.25
12.01
14.79
14.32
13.05
10.92
11.96
14.33
10.13
13.05
13.78
26
238.4
Shares (diluted)M
282.2
326.8
314.0
342.6
367.1
346.0
351.2
330.1
313.0
351.4
248.9
(0.87%)
3.07%
68
27.02
Buyback yield%
18.93
21.54
22.24
20.38
19.90
17.65
15.44
16.00
18.48
18.12
25.96
17.65
18.71
10
0.569
D/E ratiox
1.393
1.314
1.320
1.330
1.334
1.325
1.497
1.562
1.414
1.348
1.398
1.414
1.341
93
19.38
Enterprise valueRM M
27.05
27.65
29.34
30.28
28.88
29.66
29.60
35.02
34.00
34.90
8.611
3.86%
2.50%
45
8.194
LT debtRM M
17.95
17.42
18.04
20.04
19.53
19.95
22.43
22.80
24.83
26.46
21.46
6.26%
4.38%
91
Cost of revenue
7.48%
1.00×
Operating expenses
7.39%
1.00×
Cash and investments
18.97%
Spread over hurdle
(5.14%)