7.544
RevenueRM M
17.47
18.82
20.26
21.65
23.79
25.37
27.17
30.19
33.52
37.07
8.445
9.28%
8.71%
91
10.13
Revenue growth%
12.30
13.09
13.86
16.03
14.58
13.05
11.58
13.51
15.60
13.01
9.63
13.05
13.30
55
28.86
Gross margin%
5.79
5.80
3.98
5.86
4.91
7.90
10.26
11.62
13.47
12.38
18.89
11.62
6.88
19
5.01
Operating margin%
26.08
27.30
26.93
27.86
27.56
28.49
30.33
31.64
29.27
30.00
23.08
30.00
28.17
28
22.83
Net margin%
34.05
32.06
30.44
33.00
33.20
33.09
34.24
34.88
34.19
33.91
25.50
34.19
33.55
59
7.619
P/E ratio (avg)x
42.97
44.10
45.86
53.41
53.25
55.96
59.53
65.92
74.40
88.18
6.184
65.92
54.68
68
34.85
EV/EBITx
24.54
25.12
23.65
22.08
19.43
19.19
18.16
19.20
18.63
17.92
10.24
18.63
19.31
30
13.41
FCF yield (avg)%
16.70
14.46
17.18
18.69
17.05
15.85
13.65
12.73
13.20
10.27
18.66
13.20
15.15
63
11.25
FCF margin%
11.09
9.26
11.05
13.83
16.54
18.58
20.69
19.89
22.67
22.63
10.21
20.69
17.56
92
1.363
FCF / Net incomex
0.668
0.662
0.704
0.651
0.660
0.685
0.674
0.675
0.650
0.584
1.432
0.674
0.665
79
7.53
ROIC%
18.11
19.58
18.66
16.30
15.93
13.17
14.50
15.78
16.95
15.52
26.02
15.52
16.11
41
10.03
Return on equity%
26.93
28.61
30.75
28.18
27.23
25.51
22.80
21.43
19.56
19.02
10.04
21.43
26.22
66
4.92
Return on assets%
2.82
4.47
6.34
6.67
6.46
7.08
8.59
9.57
11.83
10.92
5.04
9.57
6.87
30
0.01
EPSRM
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
(2.10%)
(2.76%)
—
10.80
EPS growth%
29.81
27.77
26.01
28.58
28.88
28.48
25.66
25.98
27.00
27.78
2.09
27.00
27.78
19
0.03
Bookvalue per shRM
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.01
(6.68%)
(3.48%)
—
0.03
FCF per shareRM
0.05
0.05
0.06
0.06
0.06
0.06
0.07
0.06
0.06
0.06
0.01
1.08%
3.75%
—
0.04
Dividend per shRM
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.04
1.64%
(0.43%)
—
23.31
Div yield (avg)%
15.26
16.49
14.95
15.52
17.57
16.28
15.49
17.62
15.90
13.87
20.49
15.90
15.71
89
16.15
Payout ratio%
1.74
0.57
3.28
0.85
0.40
1.52
0.40
0.40
3.22
3.28
16.35
1.52
1.19
63
374.8
Shares (diluted)M
326.2
300.5
315.0
298.3
316.3
321.1
299.3
302.4
310.7
283.1
390.7
(2.19%)
(1.81%)
59
23.39
Buyback yield%
8.21
7.30
7.74
7.98
7.98
10.41
8.12
8.52
7.03
7.09
15.24
8.12
7.98
11
1.531
D/E ratiox
1.071
1.170
1.147
1.245
1.251
1.374
1.269
1.315
1.398
1.531
0.877
1.374
1.260
90
1.154
Enterprise valueRM M
14.52
13.90
14.10
15.25
15.77
15.88
18.45
21.28
23.23
25.17
21.82
9.79%
6.43%
19
16.19
LT debtRM M
25.64
25.98
24.58
27.86
28.82
29.08
30.94
33.60
31.51
33.12
6.795
2.82%
1.78%
62
Cost of revenue
8.83%
1.01×
Operating expenses
8.34%
0.97×
Goodwill & intangibles
17.37%
Cash and investments
14.39%
Spread over hurdle
35.29%