45.77
RevenueRM M
66.12
68.69
71.68
75.97
77.93
82.19
86.20
91.60
94.68
99.47
49.49
5.00%
4.72%
58
21.59
Revenue growth%
18.16
20.93
22.33
20.42
19.80
20.95
22.17
21.10
23.45
23.45
16.87
22.17
21.03
37
29.24
Gross margin%
25.04
23.47
22.13
23.56
24.17
26.35
27.36
24.54
22.44
20.21
27.98
24.54
23.87
9
5.85
Operating margin%
30.46
32.91
30.59
31.54
28.71
29.95
29.89
31.21
32.68
32.71
20.62
31.21
30.90
82
18.33
Net margin%
23.53
21.38
20.18
22.67
20.72
23.53
21.65
18.70
18.94
19.75
4.55
19.75
21.05
52
12.98
P/E ratio (avg)x
31.96
32.11
35.51
38.85
41.96
37.69
32.90
32.26
33.86
30.31
35.88
32.90
33.38
13
32.52
EV/EBITx
19.55
19.53
19.53
17.04
17.67
15.78
16.40
17.82
15.85
17.30
20.19
16.40
17.49
41
29.25
FCF yield (avg)%
2.69
4.49
5.02
5.17
5.41
2.96
0.54
0.40
0.40
1.76
11.98
0.54
2.83
53
29.17
FCF margin%
6.25
7.39
10.08
8.96
6.73
3.86
4.06
1.64
1.40
1.92
5.35
1.92
5.15
71
0.584
FCF / Net incomex
1.561
1.701
1.752
2.008
2.115
2.053
2.243
2.210
2.226
2.441
1.054
2.226
2.084
9
19.39
ROIC%
28.51
27.66
28.15
29.30
28.27
28.18
27.64
25.86
25.62
28.25
18.89
27.64
28.16
42
4.98
Return on equity%
7.08
9.18
6.52
5.40
5.99
8.07
10.92
10.83
9.96
8.90
3.79
9.96
8.49
94
15.73
Return on assets%
26.36
23.37
25.83
27.35
28.62
29.86
30.05
28.23
30.88
28.21
8.11
29.86
28.22
50
0.11
EPSRM
0.08
0.07
0.08
0.09
0.10
0.10
0.10
0.11
0.11
0.10
0.11
(0.54%)
2.19%
—
29.59
EPS growth%
26.24
25.06
22.96
23.29
20.95
21.10
19.69
18.15
16.81
19.18
5.46
19.18
21.03
73
0.10
Bookvalue per shRM
0.02
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.04
0.94%
2.14%
—
0.04
FCF per shareRM
0.03
0.03
0.04
0.04
0.04
0.05
0.05
0.06
0.06
0.06
0.11
7.31%
6.03%
—
0.09
Dividend per shRM
0.08
0.08
0.09
0.10
0.10
0.09
0.09
0.09
0.09
0.08
0.08
(3.51%)
1.02%
—
27.12
Div yield (avg)%
20.69
18.59
18.61
21.44
19.42
21.42
23.26
24.02
22.27
20.68
13.45
22.27
21.06
28
16.79
Payout ratio%
16.57
17.07
16.46
18.18
18.65
19.76
18.67
21.57
22.45
20.54
17.99
20.54
18.66
67
463.6
Shares (diluted)M
360.5
334.9
358.0
398.9
360.4
368.7
387.8
370.8
362.4
364.2
465.1
0.21%
(0.39%)
95
11.82
Buyback yield%
19.97
18.42
16.96
15.09
12.18
13.58
14.16
15.85
13.68
12.27
7.43
13.68
14.63
7
1.280
D/E ratiox
0.813
0.898
0.984
0.926
0.976
1.092
1.058
1.048
0.993
1.002
0.782
1.048
0.989
87
46.42
Enterprise valueRM M
10.69
11.69
11.23
12.44
13.79
14.68
14.39
14.98
15.11
14.47
56.21
0.97%
3.66%
82
58.93
LT debtRM M
60.77
61.44
61.03
52.74
55.04
57.37
49.86
45.59
41.04
37.85
54.89
(7.21%)
(4.38%)
87
Cost of revenue
4.64%
0.99×
Operating expenses
5.13%
1.04×
Goodwill & intangibles
20.67%
Cash and investments
17.42%
Spread over hurdle
10.65%