3.845
RevenueRM M
13.03
13.89
14.21
14.60
15.24
16.22
16.59
17.33
17.75
18.62
4.286
4.08%
4.02%
75
29.43
Revenue growth%
28.48
28.43
29.59
30.28
31.42
28.66
31.09
28.81
25.87
26.55
15.58
28.66
28.74
14
20.45
Gross margin%
4.73
1.90
2.76
0.68
0.40
2.30
0.40
0.40
0.40
2.57
16.50
0.40
1.29
12
27.12
Operating margin%
17.01
14.46
13.08
10.73
11.84
10.50
12.96
15.60
18.52
20.67
23.43
15.60
13.77
42
5.46
Net margin%
21.67
23.29
24.23
24.56
26.63
24.13
24.42
22.21
22.32
24.46
6.60
24.13
24.18
34
31.87
P/E ratio (avg)x
32.57
38.52
44.04
43.08
50.02
58.19
67.73
78.93
75.16
77.64
23.63
75.16
54.11
74
10.49
EV/EBITx
35.60
41.78
45.82
43.99
47.46
51.05
60.58
61.24
59.09
58.57
32.65
59.09
49.26
89
17.27
FCF yield (avg)%
31.33
32.04
30.17
32.08
33.52
31.04
28.54
28.83
26.82
29.06
6.36
28.83
30.60
49
28.48
FCF margin%
22.42
21.40
21.32
22.99
20.85
21.23
22.19
24.87
24.62
26.67
2.77
24.62
22.31
83
1.098
FCF / Net incomex
1.286
1.266
1.361
1.356
1.340
1.496
1.809
1.805
1.767
1.967
0.795
1.805
1.429
33
12.48
ROIC%
24.92
21.92
24.46
24.36
23.78
23.40
23.39
21.17
21.05
18.43
18.59
21.17
23.40
61
9.86
Return on equity%
33.21
32.25
29.92
32.49
30.22
29.43
27.53
26.26
23.89
24.07
6.57
26.26
29.67
12
12.69
Return on assets%
0.40
2.96
4.73
3.30
5.26
8.16
10.13
11.49
11.66
9.24
28.52
10.13
6.71
44
0.03
EPSRM
0.03
0.03
0.04
0.03
0.04
0.03
0.04
0.03
0.03
0.03
0.03
(1.79%)
1.11%
—
5.89
EPS growth%
19.23
20.15
20.58
23.57
22.32
22.49
25.35
23.73
23.68
25.58
21.70
23.73
23.03
36
0.04
Bookvalue per shRM
0.03
0.03
0.03
0.04
0.03
0.03
0.03
0.03
0.04
0.04
0.03
2.31%
0.92%
—
0.04
FCF per shareRM
0.04
0.04
0.04
0.04
0.04
0.04
0.04
0.04
0.04
0.05
0.03
6.85%
4.63%
—
0.03
Dividend per shRM
0.03
0.02
0.03
0.03
0.03
0.03
0.02
0.03
0.03
0.03
0.01
2.99%
(0.88%)
—
5.94
Div yield (avg)%
33.11
30.67
31.51
32.20
34.92
35.21
37.63
37.83
34.92
32.36
16.10
35.21
34.01
48
12.54
Payout ratio%
19.43
21.29
20.12
18.69
16.40
16.66
15.36
14.92
14.14
15.16
27.30
15.16
16.53
35
193.2
Shares (diluted)M
257.4
261.9
262.0
264.3
307.5
300.2
301.9
366.2
359.5
393.5
199.2
5.05%
4.59%
61
21.05
Buyback yield%
21.66
21.46
20.41
18.12
18.03
15.64
15.76
13.08
14.29
13.78
21.59
14.29
16.90
59
1.684
D/E ratiox
1.898
1.937
1.943
2.155
1.929
1.767
1.913
1.989
1.850
1.787
0.143
1.850
1.921
39
3.690
Enterprise valueRM M
3.409
3.737
4.056
3.718
3.838
3.453
3.694
3.757
4.024
4.189
14.29
1.77%
0.79%
85
3.366
LT debtRM M
4.279
3.813
3.955
3.533
3.146
3.399
3.313
2.867
3.103
3.165
5.153
0.12%
(2.18%)
51
Cost of revenue
4.02%
1.00×
Operating expenses
3.96%
0.99×
Goodwill & intangibles
14.79%
Spread over hurdle
(8.64%)