8.102
RevenueRM M
5.048
5.199
5.482
5.833
6.202
6.662
7.015
7.426
7.847
8.276
8.771
5.94%
5.61%
8
9.67
Revenue growth%
14.79
15.63
16.81
15.59
13.56
13.97
16.94
17.56
18.99
19.32
15.76
17.56
16.22
66
19.31
Gross margin%
25.01
25.11
26.15
26.71
23.80
26.27
24.13
22.58
20.21
17.97
6.20
22.58
24.57
39
26.94
Operating margin%
12.75
12.11
9.55
7.52
7.88
9.43
10.22
9.76
10.86
10.08
5.58
10.08
9.92
45
10.72
Net margin%
20.19
22.33
19.65
19.43
21.93
19.32
16.54
15.15
16.31
15.86
12.68
16.31
19.37
65
36.68
P/E ratio (avg)x
42.86
49.20
48.36
46.61
50.27
49.06
49.20
50.54
48.34
50.08
12.78
49.20
49.13
74
7.546
EV/EBITx
28.82
28.74
32.12
37.65
43.13
45.40
43.48
49.66
47.36
53.12
35.55
47.36
43.30
90
24.65
FCF yield (avg)%
15.51
17.16
14.77
12.51
13.04
15.56
17.84
20.52
22.07
22.39
12.13
20.52
16.36
14
5.36
FCF margin%
11.36
8.83
7.24
4.48
5.87
3.68
3.46
3.13
0.40
3.37
26.45
3.37
4.08
76
0.720
FCF / Net incomex
0.752
0.763
0.790
0.943
1.012
1.145
1.246
1.316
1.541
1.787
0.826
1.316
1.078
77
23.10
ROIC%
5.87
3.86
4.75
5.69
4.18
6.99
9.24
12.16
12.73
12.41
3.30
12.16
6.43
13
9.10
Return on equity%
20.45
19.17
19.82
19.27
19.80
18.57
18.24
20.41
23.25
23.66
26.14
20.41
19.81
82
29.23
Return on assets%
4.36
5.36
6.57
5.55
4.91
7.63
10.49
10.05
8.43
10.59
24.02
10.05
7.10
47
—
EPSRM
—
—
—
—
—
—
—
—
—
—
—
1.70%
(2.10%)
—
23.04
EPS growth%
14.28
15.41
14.03
14.95
13.26
14.05
15.75
15.57
15.89
15.30
23.59
15.57
15.12
24
0.01
Bookvalue per shRM
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
4.47%
3.62%
—
—
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
(2.69%)
(1.07%)
—
—
Dividend per shRM
—
—
—
—
—
—
—
—
—
—
—
0.69%
3.11%
—
3.24
Div yield (avg)%
25.12
26.95
24.02
25.98
27.63
28.83
30.38
29.70
31.75
30.68
8.89
30.38
28.23
64
21.86
Payout ratio%
3.01
0.52
0.40
0.40
0.40
0.40
0.88
2.92
0.81
0.41
19.91
0.81
0.47
85
0.968
Shares (diluted)B
0.974
1.013
0.922
0.878
0.769
0.779
0.784
0.801
0.807
0.784
0.958
0.40%
(2.81%)
65
22.58
Buyback yield%
10.82
9.62
10.11
9.99
12.22
10.76
9.89
12.48
13.99
16.13
24.23
12.48
10.79
16
1.515
D/E ratiox
1.111
1.231
1.255
1.408
1.409
1.359
1.277
1.420
1.635
1.888
0.271
1.420
1.383
59
7.567
Enterprise valueRM M
10.10
12.15
14.50
16.29
17.84
18.33
20.54
20.63
23.68
24.69
4.508
6.71%
10.65%
57
2.058
LT debtRM M
10.94
11.24
11.94
11.44
13.41
14.82
16.87
16.40
16.67
16.27
10.14
3.94%
5.72%
50
Cost of revenue
5.61%
1.00×
Operating expenses
5.83%
1.02×
Goodwill & intangibles
20.68%
Spread over hurdle
(6.18%)