5.029
RevenueRM M
3.827
3.894
4.078
4.286
4.390
4.547
4.733
4.954
5.081
5.189
5.243
3.40%
3.58%
74
12.47
Revenue growth%
13.88
13.87
11.49
10.89
8.40
8.66
9.37
8.05
7.59
8.14
22.01
8.14
9.02
87
26.94
Gross margin%
16.12
15.82
15.24
17.97
18.72
16.18
18.45
20.49
20.59
22.44
20.35
20.49
18.21
50
9.49
Operating margin%
0.40
0.40
0.40
0.40
3.36
2.59
2.58
1.43
0.62
0.40
13.27
1.43
0.51
11
22.25
Net margin%
6.23
7.57
4.81
4.90
3.19
3.45
3.85
3.33
0.40
0.40
26.83
3.33
3.65
23
27.67
P/E ratio (avg)x
7.751
8.762
8.100
8.078
7.331
7.732
8.381
8.540
8.803
9.506
10.91
8.540
8.241
83
17.93
EV/EBITx
29.28
27.70
28.59
28.75
28.30
29.52
29.24
25.54
24.55
24.27
33.77
25.54
28.45
74
27.01
FCF yield (avg)%
13.00
14.21
16.28
13.39
15.38
13.10
13.09
12.86
12.61
12.23
26.78
12.86
13.09
18
16.33
FCF margin%
34.52
31.55
28.92
26.66
28.01
30.49
30.06
28.96
31.60
30.39
17.47
30.39
30.22
61
1.033
FCF / Net incomex
0.786
0.924
0.982
1.034
1.144
1.265
1.305
1.567
1.792
1.863
0.772
1.567
1.204
61
9.09
ROIC%
21.76
20.90
22.20
20.75
21.39
19.73
21.26
19.77
22.68
19.96
13.35
19.96
21.08
60
14.86
Return on equity%
35.86
38.72
40.35
39.95
37.03
36.97
37.32
35.53
35.98
36.42
24.52
36.42
37.00
45
17.17
Return on assets%
19.43
21.45
20.55
19.64
22.44
19.45
22.24
23.31
22.81
19.87
11.07
22.24
21.00
67
—
EPSRM
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
—
1.97%
3.28%
—
6.92
EPS growth%
25.48
26.82
27.42
29.47
29.99
29.99
28.04
28.18
27.80
28.38
20.25
28.18
28.11
88
—
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
(4.35%)
(0.57%)
—
0.01
FCF per shareRM
0.01
0.01
0.01
0.01
0.01
0.02
0.02
0.02
0.02
0.01
0.01
(0.39%)
1.89%
—
0.01
Dividend per shRM
0.01
0.01
0.01
0.01
0.01
0.01
—
—
—
—
—
(7.69%)
(4.59%)
—
9.83
Div yield (avg)%
27.91
27.33
27.40
26.33
23.69
20.81
22.87
22.06
23.24
21.19
27.31
22.06
23.46
33
7.74
Payout ratio%
13.89
14.30
12.33
12.06
14.75
12.21
14.63
13.18
15.57
17.93
23.20
14.63
14.09
83
214.7
Shares (diluted)M
212.1
204.4
221.3
240.1
258.5
252.7
285.0
282.0
286.1
288.8
215.1
2.25%
2.27%
20
11.06
Buyback yield%
7.75
10.65
9.03
7.36
5.00
7.25
5.76
7.51
7.41
8.09
9.49
7.41
7.46
73
1.233
D/E ratiox
2.278
2.123
1.869
1.758
1.923
2.044
2.151
2.232
2.191
2.214
0.869
2.191
2.137
7
3.228
Enterprise valueRM M
1.276
1.386
1.523
1.712
1.790
2.009
2.055
2.304
2.240
2.281
1.583
4.97%
6.59%
87
2.994
LT debtRM M
2.509
2.707
3.060
3.536
3.396
3.440
3.632
3.906
4.021
4.026
0.310
3.46%
5.16%
88
Cost of revenue
3.45%
0.99×
Operating expenses
3.94%
1.04×
Spread over hurdle
12.88%