4.689
RevenueRM M
6.092
6.373
6.616
6.940
7.292
7.478
7.900
8.225
8.468
8.997
5.193
4.29%
4.26%
91
29.21
Revenue growth%
13.40
15.04
15.25
12.39
12.61
12.23
12.72
10.57
12.19
12.38
15.70
12.23
12.50
24
26.54
Gross margin%
35.10
33.27
32.17
31.16
30.78
30.10
32.59
35.29
34.91
37.29
22.15
34.91
32.93
72
25.25
Operating margin%
9.27
8.79
7.49
9.70
9.99
7.31
7.68
9.92
7.65
9.24
9.76
7.68
9.01
74
17.26
Net margin%
8.14
8.20
8.59
11.49
12.49
11.46
13.47
13.29
11.50
13.65
2.10
13.29
11.50
6
7.088
P/E ratio (avg)x
28.73
32.42
34.79
39.65
44.10
47.92
53.49
54.13
50.32
57.34
33.98
53.49
46.01
11
7.640
EV/EBITx
27.35
26.56
25.45
25.58
29.58
34.52
39.07
40.05
47.39
50.88
24.29
40.05
32.05
19
25.62
FCF yield (avg)%
24.60
22.34
24.87
23.68
25.42
24.75
26.25
24.24
26.25
24.61
6.18
24.75
24.68
67
9.14
FCF margin%
17.95
15.24
16.85
19.06
19.61
20.13
17.59
17.25
19.65
22.00
9.76
19.65
18.50
94
1.470
FCF / Net incomex
0.635
0.594
0.576
0.550
0.610
0.628
0.706
0.687
0.684
0.763
1.122
0.687
0.632
26
9.48
ROIC%
9.54
10.51
12.81
13.55
12.93
11.64
8.75
7.27
9.86
8.85
8.60
8.85
10.18
27
9.92
Return on equity%
11.16
13.95
15.66
17.93
18.17
19.93
21.39
24.22
25.63
27.94
17.44
24.22
19.05
59
14.57
Return on assets%
8.84
10.37
13.00
10.17
10.99
10.56
10.06
10.12
12.94
15.58
18.41
10.56
10.46
23
—
EPSRM
—
—
—
—
—
—
—
—
—
—
—
(0.75%)
1.66%
—
27.58
EPS growth%
15.61
17.95
16.87
17.72
20.50
17.54
15.35
17.41
17.11
14.57
21.25
17.11
17.26
40
—
Bookvalue per shRM
—
0.01
0.01
0.01
0.01
—
—
—
—
—
—
(2.83%)
0.30%
—
0.01
FCF per shareRM
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
2.48%
3.36%
—
0.01
Dividend per shRM
—
—
—
0.01
0.01
0.01
0.01
0.01
0.01
0.01
—
8.07%
9.86%
—
22.09
Div yield (avg)%
23.86
23.26
23.01
21.80
19.00
17.93
19.27
16.79
19.26
16.98
23.11
17.93
19.26
20
29.61
Payout ratio%
4.07
6.78
4.45
1.70
3.82
2.02
3.03
4.58
6.07
3.60
7.46
3.60
3.94
33
1.044
Shares (diluted)B
1.195
1.116
1.186
1.365
1.498
1.673
1.695
1.918
1.860
1.995
1.015
5.89%
4.99%
29
18.35
Buyback yield%
16.89
18.97
19.61
20.34
23.09
23.48
22.32
19.66
20.96
22.08
12.10
22.08
20.65
69
0.806
D/E ratiox
1.449
1.359
1.291
1.472
1.680
1.595
1.578
1.496
1.527
1.428
0.532
1.527
1.484
33
2.103
Enterprise valueRM M
7.024
8.098
9.166
10.34
12.01
13.52
12.88
14.95
14.69
17.45
6.717
7.76%
9.52%
54
4.667
LT debtRM M
4.514
4.988
5.275
5.165
5.110
5.187
5.440
5.236
5.359
5.466
7.831
1.35%
2.68%
36
Cost of revenue
4.13%
0.99×
Operating expenses
4.50%
1.02×
Spread over hurdle
(1.57%)