0.712
RevenueRM M
4.449
4.486
4.528
4.690
4.876
4.964
5.190
5.239
5.312
5.404
0.745
2.08%
2.32%
82
9.08
Revenue growth%
15.43
16.45
16.24
16.04
16.38
17.97
16.93
19.00
17.58
17.37
27.67
17.58
16.69
72
12.31
Gross margin%
16.49
19.22
19.34
21.21
22.09
22.45
20.55
18.39
17.71
19.09
14.39
19.09
19.28
50
14.67
Operating margin%
30.00
28.01
30.13
32.42
33.09
30.21
31.90
29.38
26.95
28.86
15.26
29.38
30.07
27
10.63
Net margin%
23.80
25.31
26.28
23.36
21.88
19.23
16.54
14.87
14.57
13.22
20.59
14.87
20.56
54
10.66
P/E ratio (avg)x
47.60
51.10
61.19
71.68
73.63
87.91
103.1
121.5
139.6
144.8
34.42
121.5
80.77
41
17.77
EV/EBITx
9.158
8.028
7.254
7.522
8.201
7.579
7.972
6.915
6.943
6.004
8.790
6.943
7.550
42
22.98
FCF yield (avg)%
16.41
18.88
19.11
19.60
17.00
17.15
19.61
18.15
20.35
23.35
15.59
19.61
19.00
60
7.15
FCF margin%
5.62
8.12
9.52
11.37
12.07
9.07
6.42
5.42
3.15
0.99
2.64
5.42
7.27
14
1.462
FCF / Net incomex
1.518
1.609
1.575
1.465
1.391
1.440
1.303
1.425
1.484
1.397
0.387
1.425
1.453
10
29.22
ROIC%
20.06
22.37
23.62
21.91
21.27
22.58
24.32
21.50
23.02
25.61
28.02
23.02
22.47
92
14.45
Return on equity%
12.51
9.85
8.24
5.93
3.33
3.64
3.85
1.74
1.17
0.40
26.24
1.74
3.75
91
6.49
Return on assets%
29.78
31.89
29.36
28.13
25.28
25.57
26.43
23.57
26.16
24.09
22.88
25.57
26.29
41
—
EPSRM
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
—
5.85%
5.75%
—
5.95
EPS growth%
25.20
23.72
22.51
25.35
23.86
25.19
26.32
26.14
27.94
27.40
16.44
26.32
25.28
7
—
Bookvalue per shRM
—
—
—
—
—
—
—
—
—
—
—
(5.27%)
(5.71%)
—
0.01
FCF per shareRM
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.02
—
7.06%
8.06%
—
—
Dividend per shRM
0.01
0.01
0.01
0.01
—
—
—
—
—
—
—
(1.69%)
(1.92%)
—
28.85
Div yield (avg)%
19.71
20.54
23.15
21.04
20.75
20.53
19.51
18.54
18.46
16.49
15.52
18.54
20.12
94
14.57
Payout ratio%
6.65
8.06
9.13
9.09
9.12
8.13
6.62
8.29
7.12
7.43
20.91
7.43
8.09
65
0.940
Shares (diluted)B
1.581
1.894
2.141
2.543
2.598
3.120
3.081
3.104
3.675
4.054
0.921
9.31%
10.14%
84
26.64
Buyback yield%
5.37
5.58
3.69
5.27
7.65
7.11
5.76
6.12
8.88
10.54
11.30
7.11
5.94
20
1.457
D/E ratiox
2.495
2.448
2.459
2.602
2.897
2.984
3.248
3.224
3.363
3.422
0.439
3.248
2.940
77
0.367
Enterprise valueRM M
1.502
1.483
1.535
1.580
1.710
1.488
1.464
1.430
1.433
1.463
3.100
(3.07%)
(0.09%)
40
3.297
LT debtRM M
3.357
3.930
4.202
4.090
4.676
4.894
4.688
5.314
5.479
5.684
3.999
3.98%
5.63%
34
Cost of revenue
1.99%
0.97×
Operating expenses
2.57%
1.02×
Cash and investments
16.56%
Spread over hurdle
32.08%